SKUTEVIKSBODER 22 AS

5035 BERGEN

Finances

Share Ownership

Return on Equity

8,92 %

Current Ratio

5,3

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 963 000	1 969 000	1 961 000	1 750 000
Net Income	1 093 000	1 116 000	1 098 000	1 049 000
Total Assets	13 069 000	11 966 000	12 686 000	12 624 000
Total Equity	12 251 000	11 158 000	10 841 000	9 743 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 963 000	1 969 000	1 961 000	1 750 000
Expenditure	563 000	524 000	500 000	290 000
Operating Profit	1 400 000	1 445 000	1 461 000	1 460 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	15 000	53 000	115 000
Financial Balance	2 000	−13 000	−53 000	−115 000
Earnings Before Tax	1 401 000	1 431 000	1 408 000	1 345 000
Tax	308 000	315 000	310 000	296 000
Net Income	1 093 000	1 116 000	1 098 000	1 049 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 398 000	11 666 000	11 934 000	12 202 000
Total Current Assets	1 671 000	300 000	752 000	422 000
Total Assets	13 069 000	11 966 000	12 686 000	12 624 000
Total Retained Equity	9 851 000	8 758 000	8 441 000	7 343 000
Total Equity	12 251 000	11 158 000	10 841 000	9 743 000
Total Long-Term Debt	503 000	500 000	1 493 000	2 594 000
Total Current Debt	315 000	308 000	351 000	287 000
Total Equity and Debt	13 069 000	11 966 000	12 686 000	12 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 963 000	1 969 000	1 961 000	1 750 000
Revenue	1 963 000	1 969 000	1 961 000	1 750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	268 000	268 000	268 000	268 000
Impairment	0	0	0	0
Expenditure	563 000	524 000	500 000	290 000
Operating Profit	1 400 000	1 445 000	1 461 000	1 460 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	15 000	53 000	115 000
Financial Balance	2 000	−13 000	−53 000	−115 000
Dividends	0	0	0	0
Net Income	1 093 000	1 116 000	1 098 000	1 049 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 398 000	11 666 000	11 934 000	12 202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 398 000	11 666 000	11 934 000	12 202 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 398 000	11 666 000	11 934 000	12 202 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 671 000	81 000	533 000	224 000
Total Current Assets	1 671 000	300 000	752 000	422 000
Total Assets	13 069 000	11 966 000	12 686 000	12 624 000
Total Equity	12 251 000	11 158 000	10 841 000	9 743 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	503 000	500 000	1 493 000	2 594 000
Creditors	10 000	0	0	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	53 000	0
Total Current Debt	315 000	308 000	351 000	287 000
Total Equity and Debt	13 069 000	11 966 000	12 686 000	12 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,92 %	10 %	10,13 %	10,77 %
Debt-to-Equity Ratio	0,04	0,04	0,14	0,27
Operating Profit Margin	71,32 %	73,39 %	74,5 %	83,43 %
Current Ratio	5,3	0,97	2,14	1,47
Quick Ratio	5,3	0,97	2,14	1,47
Equity Ratio	0,94	0,93	0,85	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %