NORSK SCANIA EIENDOM AS

0277 OSLO

Finances

Share Ownership

Return on Equity

7,06 %

Current Ratio

7,34

Debt-to-Equity Ratio

1,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 544 000	42 628 000	41 912 000	43 233 000
Net Income	9 223 000	10 990 000	10 159 000	12 169 000
Total Assets	366 011 000	367 683 000	366 822 000	367 474 000
Total Equity	130 664 000	121 441 000	110 451 000	100 291 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 544 000	42 628 000	41 912 000	43 233 000
Expenditure	21 684 000	21 677 000	21 728 000	22 462 000
Operating Profit	17 860 000	20 951 000	20 185 000	20 772 000
Financial Income	631 000	33 000	26 000	0
Financial Costs	6 666 000	6 894 000	7 186 000	5 170 000
Financial Balance	−6 035 000	−6 861 000	−7 160 000	−5 170 000
Earnings Before Tax	11 825 000	14 089 000	13 025 000	15 601 000
Tax	2 602 000	3 100 000	2 865 000	3 433 000
Net Income	9 223 000	10 990 000	10 159 000	12 169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	329 541 000	325 665 000	344 412 000	363 533 000
Total Current Assets	36 470 000	42 018 000	22 410 000	3 940 000
Total Assets	366 011 000	367 683 000	366 822 000	367 474 000
Total Retained Equity	128 170 000	118 947 000	107 957 000	97 797 000
Total Equity	130 664 000	121 441 000	110 451 000	100 291 000
Total Long-Term Debt	230 377 000	239 405 000	249 853 000	260 264 000
Total Current Debt	4 970 000	6 837 000	6 518 000	6 919 000
Total Equity and Debt	366 011 000	367 683 000	366 822 000	367 474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	39 544 000	42 628 000	41 912 000	43 233 000
Revenue	39 544 000	42 628 000	41 912 000	43 233 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 832 000	20 923 000	20 980 000	20 980 000
Impairment	0	0	0	0
Expenditure	21 684 000	21 677 000	21 728 000	22 462 000
Operating Profit	17 860 000	20 951 000	20 185 000	20 772 000
Financial Income	631 000	33 000	26 000	0
Financial Costs	6 666 000	6 894 000	7 186 000	5 170 000
Financial Balance	−6 035 000	−6 861 000	−7 160 000	−5 170 000
Dividends	0	0	0	0
Net Income	9 223 000	10 990 000	10 159 000	12 169 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 692 000	7 790 000	5 801 000	3 943 000
Real Eastate	314 059 000	310 097 000	328 552 000	347 194 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 789 000	7 779 000	10 059 000	12 397 000
Total Tangible Assets	319 849 000	317 876 000	338 611 000	359 591 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	329 541 000	325 665 000	344 412 000	363 533 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 576 000	41 961 000	22 338 000	3 841 000
Total Current Assets	36 470 000	42 018 000	22 410 000	3 940 000
Total Assets	366 011 000	367 683 000	366 822 000	367 474 000
Total Equity	130 664 000	121 441 000	110 451 000	100 291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	230 377 000	239 405 000	249 853 000	260 264 000
Creditors	404 000	0	0	32 000
Unpaid Taxes	0	1 688 000	1 728 000	1 713 000
Dividends	0	0	0	0
Other Current Debt	62 000	60 000	67 000	41 000
Total Current Debt	4 970 000	6 837 000	6 518 000	6 919 000
Total Equity and Debt	366 011 000	367 683 000	366 822 000	367 474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,06 %	9,05 %	9,2 %	12,13 %
Debt-to-Equity Ratio	1,76	1,97	2,26	2,6
Operating Profit Margin	45,16 %	49,15 %	48,16 %	48,05 %
Current Ratio	7,34	6,15	3,44	0,57
Quick Ratio	7,34	6,15	3,44	0,57
Equity Ratio	0,36	0,33	0,3	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %