SKJELSVIK EIENDOM AS

0452 OSLO

Finances

Return on Equity

−34,34 %

Current Ratio

0,98

Debt-to-Equity Ratio

3,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	429 000	426 000	845 000	3 144 000
Net Income	−683 000	−85 000	−208 000	−1 475 000
Total Assets	9 054 000	10 333 000	10 729 000	11 803 000
Total Equity	1 989 000	2 597 000	2 681 000	2 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	429 000	426 000	845 000	3 144 000
Expenditure	767 000	518 000	1 019 000	4 707 000
Operating Profit	−338 000	−93 000	−174 000	−1 563 000
Financial Income	163 000	16 000	2 000	152 000
Financial Costs	508 000	8 000	36 000	64 000
Financial Balance	−345 000	8 000	−34 000	88 000
Earnings Before Tax	−683 000	−85 000	−208 000	−1 475 000
Tax	0	0	0	0
Net Income	−683 000	−85 000	−208 000	−1 475 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 969 000	9 618 000	9 752 000	9 477 000
Total Current Assets	85 000	715 000	977 000	2 325 000
Total Assets	9 054 000	10 333 000	10 729 000	11 803 000
Total Retained Equity	1 889 000	2 497 000	2 581 000	2 789 000
Total Equity	1 989 000	2 597 000	2 681 000	2 889 000
Total Long-Term Debt	6 978 000	7 502 000	3 496 000	3 881 000
Total Current Debt	87 000	235 000	4 551 000	5 033 000
Total Equity and Debt	9 054 000	10 333 000	10 729 000	11 803 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	12 000	597 000	2 086 000
Other Income	429 000	414 000	247 000	1 058 000
Revenue	429 000	426 000	845 000	3 144 000
Cost of Goods Sold	27 000	0	110 000	374 000
Salary Costs	0	0	154 000	849 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	767 000	518 000	1 019 000	4 707 000
Operating Profit	−338 000	−93 000	−174 000	−1 563 000
Financial Income	163 000	16 000	2 000	152 000
Financial Costs	508 000	8 000	36 000	64 000
Financial Balance	−345 000	8 000	−34 000	88 000
Dividends	0	0	0	0
Net Income	−683 000	−85 000	−208 000	−1 475 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 914 000	8 987 000	8 914 000	8 914 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 914 000	8 987 000	8 914 000	8 914 000
Total Fiancial Fixed Assets	55 000	631 000	838 000	563 000
Total Fixed Assets	8 969 000	9 618 000	9 752 000	9 477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	214 000	833 000	833 000
Total Current Assets	85 000	715 000	977 000	2 325 000
Total Assets	9 054 000	10 333 000	10 729 000	11 803 000
Total Equity	1 989 000	2 597 000	2 681 000	2 889 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 978 000	7 502 000	3 496 000	3 881 000
Creditors	3 000	24 000	75 000	142 000
Unpaid Taxes	2 000	62 000	5 000	772 000
Dividends	0	0	0	0
Other Current Debt	82 000	149 000	4 471 000	4 119 000
Total Current Debt	87 000	235 000	4 551 000	5 033 000
Total Equity and Debt	9 054 000	10 333 000	10 729 000	11 803 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−34,34 %	−3,27 %	−7,76 %	−51,06 %
Debt-to-Equity Ratio	3,51	2,89	1,3	1,34
Operating Profit Margin	−78,79 %	−21,83 %	−20,59 %	−49,71 %
Current Ratio	0,98	3,04	0,21	0,46
Quick Ratio	0,98	3,04	0,21	0,46
Equity Ratio	0,22	0,25	0,25	0,24
Gross Profit Margin	93,71 %	100 %	86,98 %	88,1 %