SJØLSENG EIENDOM AS

6600 SUNNDALSØRA

Finances

Share Ownership

Return on Equity

6,26 %

Current Ratio

13,69

Debt-to-Equity Ratio

3,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 714 000	1 450 000	1 534 000	2 342 000
Net Income	243 000	417 000	388 000	345 000
Total Assets	17 145 000	17 677 000	18 519 000	19 499 000
Total Equity	3 881 000	3 638 000	3 390 000	3 210 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 714 000	1 450 000	1 534 000	2 342 000
Expenditure	707 000	699 000	718 000	1 352 000
Operating Profit	1 006 000	752 000	815 000	991 000
Financial Income	3 000	121 000	59 000	88 000
Financial Costs	665 000	367 000	427 000	584 000
Financial Balance	−662 000	−246 000	−368 000	−496 000
Earnings Before Tax	343 000	506 000	446 000	495 000
Tax	100 000	90 000	58 000	150 000
Net Income	243 000	417 000	388 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 750 000	12 186 000	12 622 000	13 115 000
Total Current Assets	5 395 000	5 491 000	5 897 000	6 384 000
Total Assets	17 145 000	17 677 000	18 519 000	19 499 000
Total Retained Equity	781 000	538 000	290 000	110 000
Total Equity	3 881 000	3 638 000	3 390 000	3 210 000
Total Long-Term Debt	12 870 000	13 656 000	14 497 000	15 338 000
Total Current Debt	394 000	384 000	632 000	951 000
Total Equity and Debt	17 145 000	17 677 000	18 519 000	19 499 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 714 000	1 450 000	1 534 000	2 342 000
Other Income	0	0	0	0
Revenue	1 714 000	1 450 000	1 534 000	2 342 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	30 000	14 000	16 000
Depreciation	436 000	436 000	493 000	1 114 000
Impairment	0	0	0	0
Expenditure	707 000	699 000	718 000	1 352 000
Operating Profit	1 006 000	752 000	815 000	991 000
Financial Income	3 000	121 000	59 000	88 000
Financial Costs	665 000	367 000	427 000	584 000
Financial Balance	−662 000	−246 000	−368 000	−496 000
Dividends	0	0	0	0
Net Income	243 000	417 000	388 000	345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 750 000	12 186 000	12 622 000	13 115 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 750 000	12 186 000	12 622 000	13 115 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 750 000	12 186 000	12 622 000	13 115 000
Stock	0	0	0	0
Total Investments	4 481 000	4 592 000	0	0
Cash, Bank	682 000	870 000	5 870 000	6 361 000
Total Current Assets	5 395 000	5 491 000	5 897 000	6 384 000
Total Assets	17 145 000	17 677 000	18 519 000	19 499 000
Total Equity	3 881 000	3 638 000	3 390 000	3 210 000
Short-Term Group Debt	217 000	217 000	266 000	890 000
Total Long-Term Debt	12 870 000	13 656 000	14 497 000	15 338 000
Creditors	9 000	23 000	15 000	5 000
Unpaid Taxes	103 000	143 000	351 000	104 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	−49 000
Total Current Debt	394 000	384 000	632 000	951 000
Total Equity and Debt	17 145 000	17 677 000	18 519 000	19 499 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,26 %	11,46 %	11,45 %	10,75 %
Debt-to-Equity Ratio	3,32	3,75	4,28	4,78
Operating Profit Margin	58,69 %	51,86 %	53,13 %	42,31 %
Current Ratio	13,69	14,3	9,33	6,71
Quick Ratio	13,69	14,3	9,33	6,71
Equity Ratio	0,23	0,21	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %