SUPER EIENDOM AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

66,13 %

Current Ratio

1,51

Debt-to-Equity Ratio

−4,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 722 000	295 000	251 000	3 316 000
Net Income	−576 000	−331 000	−7 000	2 215 000
Total Assets	4 344 000	4 235 000	3 417 000	2 936 000
Total Equity	−871 000	−295 000	36 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 722 000	295 000	251 000	3 316 000
Expenditure	3 263 000	611 000	179 000	399 000
Operating Profit	−542 000	−316 000	72 000	2 918 000
Financial Income	1 000	1 000	7 000	10 000
Financial Costs	197 000	109 000	88 000	88 000
Financial Balance	−196 000	−108 000	−81 000	−78 000
Earnings Before Tax	−738 000	−424 000	−9 000	2 839 000
Tax	−162 000	−93 000	−2 000	625 000
Net Income	−576 000	−331 000	−7 000	2 215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 239 000	4 217 000	2 843 000	2 295 000
Total Current Assets	2 105 000	18 000	574 000	642 000
Total Assets	4 344 000	4 235 000	3 417 000	2 936 000
Total Retained Equity	−997 000	−421 000	−90 000	−83 000
Total Equity	−871 000	−295 000	36 000	43 000
Total Long-Term Debt	3 817 000	3 338 000	2 675 000	2 264 000
Total Current Debt	1 398 000	1 192 000	706 000	630 000
Total Equity and Debt	4 344 000	4 235 000	3 417 000	2 936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 418 000	60 000	0	0
Other Income	304 000	235 000	251 000	3 316 000
Revenue	2 722 000	295 000	251 000	3 316 000
Cost of Goods Sold	2 097 000	0	0	0
Salary Costs	525 000	377 000	0	0
Depreciation	26 000	26 000	25 000	67 000
Impairment	0	0	0	0
Expenditure	3 263 000	611 000	179 000	399 000
Operating Profit	−542 000	−316 000	72 000	2 918 000
Financial Income	1 000	1 000	7 000	10 000
Financial Costs	197 000	109 000	88 000	88 000
Financial Balance	−196 000	−108 000	−81 000	−78 000
Dividends	0	0	0	3 572 000
Net Income	−576 000	−331 000	−7 000	2 215 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 221 000	4 197 000	2 822 000	2 295 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	19 000	21 000	0
Total Tangible Assets	2 239 000	4 217 000	2 843 000	2 295 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 239 000	4 217 000	2 843 000	2 295 000
Stock	1 941 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	163 000	5 000	566 000	630 000
Total Current Assets	2 105 000	18 000	574 000	642 000
Total Assets	4 344 000	4 235 000	3 417 000	2 936 000
Total Equity	−871 000	−295 000	36 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 817 000	3 338 000	2 675 000	2 264 000
Creditors	285 000	582 000	199 000	140 000
Unpaid Taxes	10 000	98 000	0	0
Dividends	0	0	0	3 572 000
Other Current Debt	1 102 000	487 000	363 000	383 000
Total Current Debt	1 398 000	1 192 000	706 000	630 000
Total Equity and Debt	4 344 000	4 235 000	3 417 000	2 936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,13 %	112,2 %	−19,44 %	5 151,16 %
Debt-to-Equity Ratio	−4,38	−11,32	74,31	52,65
Operating Profit Margin	−19,91 %	−107,12 %	28,69 %	88 %
Current Ratio	1,51	0,02	0,81	1,02
Quick Ratio	−3,88	0,02	0,81	1,02
Equity Ratio	−0,2	−0,07	0,01	0,01
Gross Profit Margin	22,96 %	100 %	100 %	100 %