SHR EIENDOM AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

−3,7 %

Current Ratio

4,53

Debt-to-Equity Ratio

−2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	282 000	276 000	270 000	270 000
Net Income	46 000	65 000	46 000	47 000
Total Assets	1 528 000	1 440 000	1 520 000	1 584 000
Total Equity	−1 243 000	−1 289 000	−1 354 000	−1 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	282 000	276 000	270 000	270 000
Expenditure	109 000	105 000	104 000	102 000
Operating Profit	172 000	171 000	166 000	169 000
Financial Income	1 000	1 000	0	0
Financial Costs	127 000	107 000	121 000	122 000
Financial Balance	−126 000	−106 000	−121 000	−122 000
Earnings Before Tax	46 000	65 000	46 000	47 000
Tax	0	0	0	0
Net Income	46 000	65 000	46 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 452 000	1 388 000	1 430 000	1 506 000
Total Current Assets	77 000	52 000	90 000	78 000
Total Assets	1 528 000	1 440 000	1 520 000	1 584 000
Total Retained Equity	−1 345 000	−1 391 000	−1 456 000	−1 502 000
Total Equity	−1 243 000	−1 289 000	−1 354 000	−1 400 000
Total Long-Term Debt	2 755 000	2 379 000	2 497 000	2 607 000
Total Current Debt	17 000	349 000	376 000	377 000
Total Equity and Debt	1 528 000	1 440 000	1 520 000	1 584 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	282 000	276 000	270 000	270 000
Revenue	282 000	276 000	270 000	270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	79 000	77 000	77 000	77 000
Impairment	0	0	0	0
Expenditure	109 000	105 000	104 000	102 000
Operating Profit	172 000	171 000	166 000	169 000
Financial Income	1 000	1 000	0	0
Financial Costs	127 000	107 000	121 000	122 000
Financial Balance	−126 000	−106 000	−121 000	−122 000
Dividends	0	0	0	0
Net Income	46 000	65 000	46 000	47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 452 000	1 388 000	1 430 000	1 506 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 452 000	1 388 000	1 430 000	1 506 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 452 000	1 388 000	1 430 000	1 506 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	52 000	45 000	74 000
Total Current Assets	77 000	52 000	90 000	78 000
Total Assets	1 528 000	1 440 000	1 520 000	1 584 000
Total Equity	−1 243 000	−1 289 000	−1 354 000	−1 400 000
Short-Term Group Debt	0	346 000	237 000	237 000
Total Long-Term Debt	2 755 000	2 379 000	2 497 000	2 607 000
Creditors	0	0	0	0
Unpaid Taxes	12 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	4 000	139 000	140 000
Total Current Debt	17 000	349 000	376 000	377 000
Total Equity and Debt	1 528 000	1 440 000	1 520 000	1 584 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,7 %	−5,04 %	−3,4 %	−3,36 %
Debt-to-Equity Ratio	−2,22	−1,85	−1,84	−1,86
Operating Profit Margin	60,99 %	61,96 %	61,48 %	62,59 %
Current Ratio	4,53	0,15	0,24	0,21
Quick Ratio	4,53	0,15	0,24	0,21
Equity Ratio	−0,81	−0,9	−0,89	−0,88
Gross Profit Margin	100 %	100 %	100 %	100 %