SØRÅSBROTET EIENDOM AS

5235 RÅDAL

Finances

Share Ownership

Return on Equity

1,09 %

Current Ratio

0,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	180 000	180 000	180 000	187 000
Net Income	65 000	31 000	33 000	114 000
Total Assets	6 068 000	6 165 000	6 128 000	6 209 000
Total Equity	5 950 000	5 976 000	6 002 000	6 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	180 000	180 000	180 000	187 000
Expenditure	88 000	132 000	130 000	31 000
Operating Profit	92 000	48 000	50 000	156 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	93 000	48 000	50 000	156 000
Tax	27 000	17 000	18 000	42 000
Net Income	65 000	31 000	33 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 990 000	6 016 000	6 042 000	6 106 000
Total Current Assets	78 000	149 000	86 000	103 000
Total Assets	6 068 000	6 165 000	6 128 000	6 209 000
Total Retained Equity	0	0	0	0
Total Equity	5 950 000	5 976 000	6 002 000	6 028 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	119 000	189 000	127 000	182 000
Total Equity and Debt	6 068 000	6 165 000	6 128 000	6 209 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	180 000	180 000	180 000	187 000
Revenue	180 000	180 000	180 000	187 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	26 000	26 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	88 000	132 000	130 000	31 000
Operating Profit	92 000	48 000	50 000	156 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	65 000	31 000	33 000	114 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 990 000	6 016 000	6 042 000	6 068 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 990 000	6 016 000	6 042 000	6 068 000
Total Fiancial Fixed Assets	0	0	0	38 000
Total Fixed Assets	5 990 000	6 016 000	6 042 000	6 106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	149 000	86 000	103 000
Total Current Assets	78 000	149 000	86 000	103 000
Total Assets	6 068 000	6 165 000	6 128 000	6 209 000
Total Equity	5 950 000	5 976 000	6 002 000	6 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	119 000	189 000	127 000	182 000
Total Current Debt	119 000	189 000	127 000	182 000
Total Equity and Debt	6 068 000	6 165 000	6 128 000	6 209 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,09 %	0,52 %	0,55 %	1,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,11 %	26,67 %	27,78 %	83,42 %
Current Ratio	0,66	0,79	0,68	0,57
Quick Ratio	0,66	0,79	0,68	0,57
Equity Ratio	0,98	0,97	0,98	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %