SKINMO EIENDOM AS

3270 LARVIK

Finances

Share Ownership

Return on Equity

24,55 %

Current Ratio

2,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 763 000	2 296 000	1 689 000	978 000
Net Income	2 147 000	1 586 000	1 096 000	440 000
Total Assets	10 516 000	7 019 000	6 135 000	4 742 000
Total Equity	8 746 000	6 599 000	5 012 000	3 916 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 763 000	2 296 000	1 689 000	978 000
Expenditure	331 000	319 000	229 000	383 000
Operating Profit	2 433 000	1 978 000	1 461 000	594 000
Financial Income	7 000	0	1 000	47 000
Financial Costs	0	0	0	77 000
Financial Balance	7 000	0	1 000	−30 000
Earnings Before Tax	2 440 000	1 977 000	1 461 000	564 000
Tax	293 000	391 000	365 000	124 000
Net Income	2 147 000	1 586 000	1 096 000	440 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 271 000	4 985 000	5 564 000	4 704 000
Total Current Assets	5 245 000	2 034 000	571 000	39 000
Total Assets	10 516 000	7 019 000	6 135 000	4 742 000
Total Retained Equity	5 880 000	3 732 000	2 146 000	1 050 000
Total Equity	8 746 000	6 599 000	5 012 000	3 916 000
Total Long-Term Debt	0	247 000	0	701 000
Total Current Debt	1 770 000	174 000	1 122 000	125 000
Total Equity and Debt	10 516 000	7 019 000	6 135 000	4 742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−684 000	0	0	0
Other Income	3 448 000	2 296 000	1 689 000	978 000
Revenue	2 763 000	2 296 000	1 689 000	978 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	189 000	185 000	177 000	169 000
Impairment	0	0	0	0
Expenditure	331 000	319 000	229 000	383 000
Operating Profit	2 433 000	1 978 000	1 461 000	594 000
Financial Income	7 000	0	1 000	47 000
Financial Costs	0	0	0	77 000
Financial Balance	7 000	0	1 000	−30 000
Dividends	0	0	0	0
Net Income	2 147 000	1 586 000	1 096 000	440 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 103 000	4 942 000	4 898 000	4 704 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	168 000	43 000	0	0
Total Tangible Assets	5 271 000	4 985 000	4 898 000	4 704 000
Total Fiancial Fixed Assets	0	0	667 000	0
Total Fixed Assets	5 271 000	4 985 000	5 564 000	4 704 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 046 000	723 000	411 000	39 000
Total Current Assets	5 245 000	2 034 000	571 000	39 000
Total Assets	10 516 000	7 019 000	6 135 000	4 742 000
Total Equity	8 746 000	6 599 000	5 012 000	3 916 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	247 000	0	701 000
Creditors	406 000	0	4 000	0
Unpaid Taxes	87 000	0	93 000	−2 000
Dividends	0	0	0	0
Other Current Debt	737 000	29 000	436 000	0
Total Current Debt	1 770 000	174 000	1 122 000	125 000
Total Equity and Debt	10 516 000	7 019 000	6 135 000	4 742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,55 %	24,03 %	21,87 %	11,24 %
Debt-to-Equity Ratio	0	0,04	0	0,18
Operating Profit Margin	88,06 %	86,15 %	86,5 %	60,74 %
Current Ratio	2,96	11,69	0,51	0,31
Quick Ratio	2,96	11,69	0,51	0,31
Equity Ratio	0,83	0,94	0,82	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %