SKEISBOTNEN EIENDOM AS

5217 HAGAVIK

Finances

Share Ownership

Return on Equity

34,65 %

Current Ratio

1,55

Debt-to-Equity Ratio

12,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 596 000	1 596 000	1 596 000	1 800 000
Net Income	516 000	641 000	546 000	414 000
Total Assets	20 715 000	21 736 000	22 492 000	23 129 000
Total Equity	1 489 000	1 505 000	1 500 000	1 500 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 596 000	1 596 000	1 596 000	1 800 000
Expenditure	723 000	727 000	717 000	1 089 000
Operating Profit	873 000	870 000	880 000	712 000
Financial Income	1 000	103 000	189 000	180 000
Financial Costs	212 000	150 000	369 000	362 000
Financial Balance	−211 000	−47 000	−180 000	−182 000
Earnings Before Tax	662 000	822 000	700 000	531 000
Tax	146 000	181 000	154 000	117 000
Net Income	516 000	641 000	546 000	414 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 419 000	20 674 000	21 744 000	22 612 000
Total Current Assets	1 296 000	1 062 000	748 000	517 000
Total Assets	20 715 000	21 736 000	22 492 000	23 129 000
Total Retained Equity	996 000	1 012 000	1 007 000	1 007 000
Total Equity	1 489 000	1 505 000	1 500 000	1 500 000
Total Long-Term Debt	18 389 000	19 266 000	20 155 000	20 952 000
Total Current Debt	838 000	966 000	837 000	677 000
Total Equity and Debt	20 715 000	21 736 000	22 492 000	23 129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 596 000	1 596 000	1 596 000	1 800 000
Revenue	1 596 000	1 596 000	1 596 000	1 800 000
Cost of Goods Sold	0	0	0	0
Salary Costs	189 000	189 000	188 000	134 000
Depreciation	481 000	481 000	481 000	481 000
Impairment	0	0	0	0
Expenditure	723 000	727 000	717 000	1 089 000
Operating Profit	873 000	870 000	880 000	712 000
Financial Income	1 000	103 000	189 000	180 000
Financial Costs	212 000	150 000	369 000	362 000
Financial Balance	−211 000	−47 000	−180 000	−182 000
Dividends	0	0	0	0
Net Income	516 000	641 000	546 000	414 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 128 000	18 603 000	19 078 000	19 553 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	25 000	30 000	36 000
Total Tangible Assets	18 147 000	18 628 000	19 108 000	19 589 000
Total Fiancial Fixed Assets	1 272 000	2 046 000	2 636 000	3 023 000
Total Fixed Assets	19 419 000	20 674 000	21 744 000	22 612 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 290 000	1 057 000	742 000	512 000
Total Current Assets	1 296 000	1 062 000	748 000	517 000
Total Assets	20 715 000	21 736 000	22 492 000	23 129 000
Total Equity	1 489 000	1 505 000	1 500 000	1 500 000
Short-Term Group Debt	683 000	816 000	693 000	521 000
Total Long-Term Debt	18 389 000	19 266 000	20 155 000	20 952 000
Creditors	90 000	100 000	93 000	91 000
Unpaid Taxes	17 000	16 000	16 000	15 000
Dividends	0	0	0	0
Other Current Debt	48 000	33 000	35 000	50 000
Total Current Debt	838 000	966 000	837 000	677 000
Total Equity and Debt	20 715 000	21 736 000	22 492 000	23 129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,65 %	42,59 %	36,4 %	27,6 %
Debt-to-Equity Ratio	12,35	12,8	13,44	13,97
Operating Profit Margin	54,7 %	54,51 %	55,14 %	39,56 %
Current Ratio	1,55	1,1	0,89	0,76
Quick Ratio	1,55	1,1	0,89	0,76
Equity Ratio	0,07	0,07	0,07	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %