SKALA EIENDOM AS

1621 GRESSVIK

Finances

Return on Equity

27,63 %

Current Ratio

2,49

Debt-to-Equity Ratio

8,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	720 000	720 000	600 000	600 000
Net Income	147 000	228 000	121 000	101 000
Total Assets	5 427 000	4 950 000	4 853 000	4 894 000
Total Equity	532 000	537 000	528 000	407 000

Income (NOK)	2022	2021	2020	2019
Revenue	720 000	720 000	600 000	600 000
Expenditure	280 000	177 000	171 000	174 000
Operating Profit	440 000	543 000	429 000	426 000
Financial Income	0	0	0	0
Financial Costs	252 000	251 000	275 000	296 000
Financial Balance	−252 000	−251 000	−275 000	−296 000
Earnings Before Tax	189 000	292 000	155 000	129 000
Tax	41 000	64 000	34 000	28 000
Net Income	147 000	228 000	121 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 909 000	4 916 000	4 802 000	4 848 000
Total Current Assets	518 000	35 000	51 000	45 000
Total Assets	5 427 000	4 950 000	4 853 000	4 894 000
Total Retained Equity	430 000	435 000	426 000	305 000
Total Equity	532 000	537 000	528 000	407 000
Total Long-Term Debt	4 687 000	4 114 000	4 315 000	4 467 000
Total Current Debt	208 000	300 000	11 000	20 000
Total Equity and Debt	5 427 000	4 950 000	4 853 000	4 894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	720 000	720 000	600 000	600 000
Revenue	720 000	720 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	73 000	69 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	280 000	177 000	171 000	174 000
Operating Profit	440 000	543 000	429 000	426 000
Financial Income	0	0	0	0
Financial Costs	252 000	251 000	275 000	296 000
Financial Balance	−252 000	−251 000	−275 000	−296 000
Dividends	0	0	0	0
Net Income	147 000	228 000	121 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 313 000	2 382 000	2 383 000	2 452 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	33 000	0	0	0
Total Tangible Assets	2 346 000	2 382 000	2 383 000	2 452 000
Total Fiancial Fixed Assets	2 563 000	2 534 000	2 418 000	2 396 000
Total Fixed Assets	4 909 000	4 916 000	4 802 000	4 848 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	498 000	18 000	36 000	30 000
Total Current Assets	518 000	35 000	51 000	45 000
Total Assets	5 427 000	4 950 000	4 853 000	4 894 000
Total Equity	532 000	537 000	528 000	407 000
Short-Term Group Debt	195 000	280 000	0	0
Total Long-Term Debt	4 687 000	4 114 000	4 315 000	4 467 000
Creditors	0	9 000	0	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	11 000	11 000	13 000
Total Current Debt	208 000	300 000	11 000	20 000
Total Equity and Debt	5 427 000	4 950 000	4 853 000	4 894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,63 %	42,46 %	22,92 %	24,82 %
Debt-to-Equity Ratio	8,81	7,66	8,17	10,98
Operating Profit Margin	61,11 %	75,42 %	71,5 %	71 %
Current Ratio	2,49	0,12	4,64	2,25
Quick Ratio	2,49	0,12	4,64	2,25
Equity Ratio	0,1	0,11	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %