SKOGSTAD EIGEDOM AS

6793 INNVIK

Finances

Share Ownership

Return on Equity

13,09 %

Current Ratio

2,11

Debt-to-Equity Ratio

5,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 140 000	1 140 000	1 140 000	990 000
Net Income	212 000	440 000	434 000	294 000
Total Assets	10 365 000	7 805 000	8 012 000	8 294 000
Total Equity	1 619 000	1 407 000	967 000	533 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 140 000	1 140 000	1 140 000	990 000
Expenditure	550 000	381 000	355 000	372 000
Operating Profit	590 000	759 000	785 000	618 000
Financial Income	0	0	0	0
Financial Costs	319 000	195 000	229 000	241 000
Financial Balance	−319 000	−195 000	−229 000	−241 000
Earnings Before Tax	272 000	565 000	556 000	377 000
Tax	60 000	124 000	122 000	83 000
Net Income	212 000	440 000	434 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 122 000	6 318 000	6 587 000	8 287 000
Total Current Assets	243 000	1 486 000	1 425 000	7 000
Total Assets	10 365 000	7 805 000	8 012 000	8 294 000
Total Retained Equity	1 491 000	1 280 000	839 000	405 000
Total Equity	1 619 000	1 407 000	967 000	533 000
Total Long-Term Debt	8 631 000	6 226 000	6 873 000	7 629 000
Total Current Debt	115 000	171 000	172 000	132 000
Total Equity and Debt	10 365 000	7 805 000	8 012 000	8 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 140 000	1 140 000	1 140 000	990 000
Other Income	0	0	0	0
Revenue	1 140 000	1 140 000	1 140 000	990 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	276 000
Depreciation	397 000	269 000	269 000	0
Impairment	0	0	0	0
Expenditure	550 000	381 000	355 000	372 000
Operating Profit	590 000	759 000	785 000	618 000
Financial Income	0	0	0	0
Financial Costs	319 000	195 000	229 000	241 000
Financial Balance	−319 000	−195 000	−229 000	−241 000
Dividends	0	0	0	0
Net Income	212 000	440 000	434 000	294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 680 000	6 305 000	6 570 000	6 836 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	14 000	17 000	20 000
Total Tangible Assets	8 690 000	6 318 000	6 587 000	6 856 000
Total Fiancial Fixed Assets	1 433 000	0	0	1 431 000
Total Fixed Assets	10 122 000	6 318 000	6 587 000	8 287 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	243 000	7 000	4 000	7 000
Total Current Assets	243 000	1 486 000	1 425 000	7 000
Total Assets	10 365 000	7 805 000	8 012 000	8 294 000
Total Equity	1 619 000	1 407 000	967 000	533 000
Short-Term Group Debt	17 000	7 000	0	0
Total Long-Term Debt	8 631 000	6 226 000	6 873 000	7 629 000
Creditors	0	0	0	0
Unpaid Taxes	39 000	42 000	49 000	48 000
Dividends	0	0	0	0
Other Current Debt	0	0	7 000	12 000
Total Current Debt	115 000	171 000	172 000	132 000
Total Equity and Debt	10 365 000	7 805 000	8 012 000	8 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,09 %	31,27 %	44,88 %	55,16 %
Debt-to-Equity Ratio	5,33	4,43	7,11	14,31
Operating Profit Margin	51,75 %	66,58 %	68,86 %	62,42 %
Current Ratio	2,11	8,69	8,28	0,05
Quick Ratio	2,11	8,69	8,28	0,05
Equity Ratio	0,16	0,18	0,12	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %