SVINDLANDGÅRDENE AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

−2,21 %

Current Ratio

30,22

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 046 000	938 000	920 000
Net Income	−82 000	340 000	−146 000	−632 000
Total Assets	6 364 000	5 948 000	5 599 000	5 769 000
Total Equity	3 713 000	3 795 000	3 455 000	3 601 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 046 000	938 000	920 000
Expenditure	818 000	716 000	1 100 000	1 586 000
Operating Profit	334 000	330 000	−163 000	−666 000
Financial Income	42 000	21 000	36 000	61 000
Financial Costs	35 000	11 000	19 000	27 000
Financial Balance	7 000	10 000	17 000	34 000
Earnings Before Tax	340 000	340 000	−146 000	−632 000
Tax	422 000	0	0	0
Net Income	−82 000	340 000	−146 000	−632 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 040 000	3 040 000	3 040 000	3 040 000
Total Current Assets	3 324 000	2 909 000	2 560 000	2 730 000
Total Assets	6 364 000	5 948 000	5 599 000	5 769 000
Total Retained Equity	−587 000	−505 000	−845 000	−699 000
Total Equity	3 713 000	3 795 000	3 455 000	3 601 000
Total Long-Term Debt	2 541 000	2 086 000	2 081 000	2 061 000
Total Current Debt	110 000	68 000	63 000	107 000
Total Equity and Debt	6 364 000	5 948 000	5 599 000	5 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 152 000	866 000	834 000	818 000
Other Income	0	180 000	104 000	102 000
Revenue	1 152 000	1 046 000	938 000	920 000
Cost of Goods Sold	0	0	0	0
Salary Costs	282 000	282 000	276 000	277 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	818 000	716 000	1 100 000	1 586 000
Operating Profit	334 000	330 000	−163 000	−666 000
Financial Income	42 000	21 000	36 000	61 000
Financial Costs	35 000	11 000	19 000	27 000
Financial Balance	7 000	10 000	17 000	34 000
Dividends	0	0	0	0
Net Income	−82 000	340 000	−146 000	−632 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 040 000	3 040 000	3 040 000	3 040 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 040 000	3 040 000	3 040 000	3 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 040 000	3 040 000	3 040 000	3 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 315 000	2 902 000	2 553 000	2 662 000
Total Current Assets	3 324 000	2 909 000	2 560 000	2 730 000
Total Assets	6 364 000	5 948 000	5 599 000	5 769 000
Total Equity	3 713 000	3 795 000	3 455 000	3 601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 541 000	2 086 000	2 081 000	2 061 000
Creditors	39 000	2 000	2 000	3 000
Unpaid Taxes	18 000	19 000	21 000	20 000
Dividends	0	0	0	0
Other Current Debt	53 000	48 000	40 000	85 000
Total Current Debt	110 000	68 000	63 000	107 000
Total Equity and Debt	6 364 000	5 948 000	5 599 000	5 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,21 %	8,96 %	−4,23 %	−17,55 %
Debt-to-Equity Ratio	0,68	0,55	0,6	0,57
Operating Profit Margin	28,99 %	31,55 %	−17,38 %	−72,39 %
Current Ratio	30,22	42,78	40,63	25,51
Quick Ratio	30,22	42,78	40,63	25,51
Equity Ratio	0,58	0,64	0,62	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %