SKEIE STABLE AS

4596 EIKEN

Finances

Share Ownership

Return on Equity

19,09 %

Current Ratio

3,57

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 055 000	796 000	593 000	971 000
Net Income	289 000	290 000	−95 000	520 000
Total Assets	1 760 000	1 411 000	1 590 000	1 620 000
Total Equity	1 514 000	1 225 000	935 000	1 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 055 000	796 000	593 000	971 000
Expenditure	765 000	721 000	734 000	450 000
Operating Profit	291 000	75 000	−141 000	522 000
Financial Income	9 000	215 000	49 000	1 000
Financial Costs	11 000	0	3 000	3 000
Financial Balance	−2 000	215 000	46 000	−2 000
Earnings Before Tax	289 000	290 000	−95 000	520 000
Tax	0	0	0	0
Net Income	289 000	290 000	−95 000	520 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 062 000	407 000	1 321 000	1 322 000
Total Current Assets	697 000	1 004 000	269 000	298 000
Total Assets	1 760 000	1 411 000	1 590 000	1 620 000
Total Retained Equity	1 004 000	715 000	425 000	520 000
Total Equity	1 514 000	1 225 000	935 000	1 030 000
Total Long-Term Debt	50 000	0	0	0
Total Current Debt	195 000	186 000	655 000	590 000
Total Equity and Debt	1 760 000	1 411 000	1 590 000	1 620 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	715 000	351 000	92 000	21 000
Other Income	340 000	445 000	501 000	951 000
Revenue	1 055 000	796 000	593 000	971 000
Cost of Goods Sold	33 000	41 000	32 000	58 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	−15 000	0
Expenditure	765 000	721 000	734 000	450 000
Operating Profit	291 000	75 000	−141 000	522 000
Financial Income	9 000	215 000	49 000	1 000
Financial Costs	11 000	0	3 000	3 000
Financial Balance	−2 000	215 000	46 000	−2 000
Dividends	0	0	0	0
Net Income	289 000	290 000	−95 000	520 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	520 000	407 000	438 000	439 000
Fixtures	0	0	0	0
Total Tangible Assets	520 000	407 000	438 000	439 000
Total Fiancial Fixed Assets	542 000	0	883 000	883 000
Total Fixed Assets	1 062 000	407 000	1 321 000	1 322 000
Stock	34 000	35 000	35 000	39 000
Total Investments	0	0	0	0
Cash, Bank	663 000	329 000	233 000	232 000
Total Current Assets	697 000	1 004 000	269 000	298 000
Total Assets	1 760 000	1 411 000	1 590 000	1 620 000
Total Equity	1 514 000	1 225 000	935 000	1 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	0	0	0
Creditors	130 000	64 000	44 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	65 000	122 000	611 000	585 000
Total Current Debt	195 000	186 000	655 000	590 000
Total Equity and Debt	1 760 000	1 411 000	1 590 000	1 620 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,09 %	23,67 %	−10,16 %	50,49 %
Debt-to-Equity Ratio	0,03	0	0	0
Operating Profit Margin	27,58 %	9,42 %	−23,78 %	53,76 %
Current Ratio	3,57	5,4	0,41	0,51
Quick Ratio	4,33	6,65	0,43	0,54
Equity Ratio	0,86	0,87	0,59	0,64
Gross Profit Margin	96,87 %	94,85 %	94,6 %	94,03 %