SKJÆRGÅRDSEIENDOM AS

4870 FEVIK

Finances

Share Ownership

Return on Equity

15,78 %

Current Ratio

2,07

Debt-to-Equity Ratio

5,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 254 000	1 044 000	1 096 000
Net Income	238 000	212 000	200 000	157 000
Total Assets	9 832 000	9 883 000	9 831 000	9 844 000
Total Equity	1 508 000	1 270 000	1 058 000	859 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 254 000	1 044 000	1 096 000
Expenditure	785 000	796 000	591 000	660 000
Operating Profit	577 000	458 000	452 000	436 000
Financial Income	12 000	0	0	1 000
Financial Costs	284 000	186 000	236 000	280 000
Financial Balance	−272 000	−186 000	−236 000	−279 000
Earnings Before Tax	305 000	272 000	217 000	157 000
Tax	67 000	60 000	17 000	0
Net Income	238 000	212 000	200 000	157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 913 000	9 224 000	9 447 000	9 670 000
Total Current Assets	919 000	660 000	384 000	174 000
Total Assets	9 832 000	9 883 000	9 831 000	9 844 000
Total Retained Equity	493 000	255 000	43 000	−156 000
Total Equity	1 508 000	1 270 000	1 058 000	859 000
Total Long-Term Debt	7 879 000	8 242 000	8 612 000	8 702 000
Total Current Debt	444 000	371 000	161 000	283 000
Total Equity and Debt	9 832 000	9 883 000	9 831 000	9 844 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 362 000	1 254 000	1 044 000	1 096 000
Revenue	1 362 000	1 254 000	1 044 000	1 096 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	341 000	223 000	223 000	223 000
Impairment	0	0	0	0
Expenditure	785 000	796 000	591 000	660 000
Operating Profit	577 000	458 000	452 000	436 000
Financial Income	12 000	0	0	1 000
Financial Costs	284 000	186 000	236 000	280 000
Financial Balance	−272 000	−186 000	−236 000	−279 000
Dividends	0	0	0	0
Net Income	238 000	212 000	200 000	157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 913 000	9 224 000	9 447 000	9 670 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 913 000	9 224 000	9 447 000	9 670 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 913 000	9 224 000	9 447 000	9 670 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	919 000	660 000	384 000	174 000
Total Current Assets	919 000	660 000	384 000	174 000
Total Assets	9 832 000	9 883 000	9 831 000	9 844 000
Total Equity	1 508 000	1 270 000	1 058 000	859 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 879 000	8 242 000	8 612 000	8 702 000
Creditors	43 000	49 000	64 000	43 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	401 000	322 000	97 000	240 000
Total Current Debt	444 000	371 000	161 000	283 000
Total Equity and Debt	9 832 000	9 883 000	9 831 000	9 844 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,78 %	16,69 %	18,9 %	18,28 %
Debt-to-Equity Ratio	5,22	6,49	8,14	10,13
Operating Profit Margin	42,36 %	36,52 %	43,3 %	39,78 %
Current Ratio	2,07	1,78	2,39	0,61
Quick Ratio	2,07	1,78	2,39	0,61
Equity Ratio	0,15	0,13	0,11	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %