SARS EIENDOM AS

9405 HARSTAD

Finances

Return on Equity

70,83 %

Current Ratio

2,7

Debt-to-Equity Ratio

4,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 842 000	1 428 000	1 830 000	1 488 000
Net Income	1 559 000	356 000	848 000	495 000
Total Assets	13 543 000	12 343 000	12 378 000	12 907 000
Total Equity	2 201 000	1 842 000	1 486 000	638 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 842 000	1 428 000	1 830 000	1 488 000
Expenditure	1 072 000	760 000	952 000	695 000
Operating Profit	770 000	667 000	878 000	792 000
Financial Income	1 259 000	2 000	377 000	21 000
Financial Costs	359 000	212 000	269 000	179 000
Financial Balance	900 000	−210 000	108 000	−158 000
Earnings Before Tax	1 670 000	456 000	986 000	634 000
Tax	111 000	100 000	137 000	140 000
Net Income	1 559 000	356 000	848 000	495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 653 000	11 010 000	11 403 000	12 646 000
Total Current Assets	2 890 000	1 333 000	975 000	261 000
Total Assets	13 543 000	12 343 000	12 378 000	12 907 000
Total Retained Equity	1 701 000	1 342 000	986 000	138 000
Total Equity	2 201 000	1 842 000	1 486 000	638 000
Total Long-Term Debt	10 270 000	9 997 000	10 489 000	11 343 000
Total Current Debt	1 072 000	505 000	403 000	927 000
Total Equity and Debt	13 543 000	12 343 000	12 378 000	12 907 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 842 000	1 428 000	1 830 000	1 488 000
Revenue	1 842 000	1 428 000	1 830 000	1 488 000
Cost of Goods Sold	0	0	0	0
Salary Costs	76 000	76 000	76 000	76 000
Depreciation	327 000	338 000	357 000	325 000
Impairment	0	0	200 000	0
Expenditure	1 072 000	760 000	952 000	695 000
Operating Profit	770 000	667 000	878 000	792 000
Financial Income	1 259 000	2 000	377 000	21 000
Financial Costs	359 000	212 000	269 000	179 000
Financial Balance	900 000	−210 000	108 000	−158 000
Dividends	600 000	0	0	700 000
Net Income	1 559 000	356 000	848 000	495 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 204 000	8 422 000	8 652 000	8 900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	170 000	278 000	387 000	695 000
Total Tangible Assets	8 374 000	8 700 000	9 039 000	9 596 000
Total Fiancial Fixed Assets	2 279 000	2 310 000	2 364 000	3 051 000
Total Fixed Assets	10 653 000	11 010 000	11 403 000	12 646 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 192 000	839 000	516 000	194 000
Total Current Assets	2 890 000	1 333 000	975 000	261 000
Total Assets	13 543 000	12 343 000	12 378 000	12 907 000
Total Equity	2 201 000	1 842 000	1 486 000	638 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 270 000	9 997 000	10 489 000	11 343 000
Creditors	8 000	11 000	9 000	11 000
Unpaid Taxes	53 000	88 000	55 000	54 000
Dividends	600 000	0	0	700 000
Other Current Debt	313 000	313 000	168 000	46 000
Total Current Debt	1 072 000	505 000	403 000	927 000
Total Equity and Debt	13 543 000	12 343 000	12 378 000	12 907 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,83 %	19,33 %	57,07 %	77,59 %
Debt-to-Equity Ratio	4,67	5,43	7,06	17,78
Operating Profit Margin	41,8 %	46,71 %	47,98 %	53,23 %
Current Ratio	2,7	2,64	2,42	0,28
Quick Ratio	2,7	2,64	2,42	0,28
Equity Ratio	0,16	0,15	0,12	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %