SCHIA EIENDOM AS

3676 NOTODDEN

Finances

Share Ownership

Return on Equity

14,8 %

Current Ratio

0,02

Debt-to-Equity Ratio

2,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 600 000	1 610 000	979 000	874 000
Net Income	397 000	457 000	93 000	−22 000
Total Assets	8 477 000	8 222 000	7 530 000	7 367 000
Total Equity	2 683 000	2 286 000	1 830 000	1 736 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 600 000	1 610 000	979 000	874 000
Expenditure	858 000	836 000	677 000	687 000
Operating Profit	742 000	774 000	302 000	187 000
Financial Income	0	0	0	0
Financial Costs	150 000	111 000	130 000	144 000
Financial Balance	−150 000	−111 000	−130 000	−144 000
Earnings Before Tax	592 000	662 000	173 000	43 000
Tax	195 000	205 000	80 000	65 000
Net Income	397 000	457 000	93 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 471 000	6 834 000	7 500 000	6 927 000
Total Current Assets	5 000	1 388 000	31 000	441 000
Total Assets	8 477 000	8 222 000	7 530 000	7 367 000
Total Retained Equity	1 683 000	1 286 000	830 000	736 000
Total Equity	2 683 000	2 286 000	1 830 000	1 736 000
Total Long-Term Debt	5 539 000	5 674 000	5 595 000	4 355 000
Total Current Debt	255 000	261 000	106 000	1 276 000
Total Equity and Debt	8 477 000	8 222 000	7 530 000	7 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 600 000	1 610 000	979 000	874 000
Revenue	1 600 000	1 610 000	979 000	874 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	668 000	666 000	608 000	490 000
Impairment	0	0	0	0
Expenditure	858 000	836 000	677 000	687 000
Operating Profit	742 000	774 000	302 000	187 000
Financial Income	0	0	0	0
Financial Costs	150 000	111 000	130 000	144 000
Financial Balance	−150 000	−111 000	−130 000	−144 000
Dividends	0	0	0	0
Net Income	397 000	457 000	93 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 471 000	6 834 000	7 500 000	6 927 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 471 000	6 834 000	7 500 000	6 927 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 471 000	6 834 000	7 500 000	6 927 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	1 388 000	31 000	236 000
Total Current Assets	5 000	1 388 000	31 000	441 000
Total Assets	8 477 000	8 222 000	7 530 000	7 367 000
Total Equity	2 683 000	2 286 000	1 830 000	1 736 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 539 000	5 674 000	5 595 000	4 355 000
Creditors	8 000	0	0	1 211 000
Unpaid Taxes	52 000	56 000	27 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	255 000	261 000	106 000	1 276 000
Total Equity and Debt	8 477 000	8 222 000	7 530 000	7 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,8 %	19,99 %	5,08 %	−1,27 %
Debt-to-Equity Ratio	2,06	2,48	3,06	2,51
Operating Profit Margin	46,38 %	48,07 %	30,85 %	21,4 %
Current Ratio	0,02	5,32	0,29	0,35
Quick Ratio	0,02	5,32	0,29	0,35
Equity Ratio	0,32	0,28	0,24	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %