SVERDSTAD GÅRD BORETTSLAG

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

9,69 %

Current Ratio

4,04

Debt-to-Equity Ratio

11,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	386 000	370 000	388 000	393 000
Net Income	114 000	164 000	142 000	130 000
Total Assets	14 266 000	14 252 000	14 219 000	14 198 000
Total Equity	1 176 000	1 063 000	899 000	757 000

Income (NOK)	2022	2021	2020	2019
Revenue	386 000	370 000	388 000	393 000
Expenditure	255 000	213 000	199 000	190 000
Operating Profit	182 000	214 000	223 000	230 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	70 000	51 000	82 000	102 000
Financial Balance	−68 000	−51 000	−81 000	−100 000
Earnings Before Tax	114 000	164 000	142 000	130 000
Tax	0	0	0	0
Net Income	114 000	164 000	142 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 975 000	13 975 000	14 067 000	14 046 000
Total Current Assets	291 000	277 000	152 000	152 000
Total Assets	14 266 000	14 252 000	14 219 000	14 198 000
Total Retained Equity	1 151 000	1 038 000	874 000	732 000
Total Equity	1 176 000	1 063 000	899 000	757 000
Total Long-Term Debt	13 018 000	13 126 000	13 253 000	13 374 000
Total Current Debt	72 000	64 000	67 000	67 000
Total Equity and Debt	14 266 000	14 252 000	14 219 000	14 198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	436 000	426 000	422 000	421 000
Revenue	386 000	370 000	388 000	393 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	5 000	5 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	255 000	213 000	199 000	190 000
Operating Profit	182 000	214 000	223 000	230 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	70 000	51 000	82 000	102 000
Financial Balance	−68 000	−51 000	−81 000	−100 000
Dividends	0	0	0	0
Net Income	114 000	164 000	142 000	130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 975 000	13 975 000	13 975 000	13 975 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 975 000	13 975 000	13 975 000	13 975 000
Total Fiancial Fixed Assets	0	0	92 000	71 000
Total Fixed Assets	13 975 000	13 975 000	14 067 000	14 046 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	234 000	231 000	96 000	92 000
Total Current Assets	291 000	277 000	152 000	152 000
Total Assets	14 266 000	14 252 000	14 219 000	14 198 000
Total Equity	1 176 000	1 063 000	899 000	757 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 018 000	13 126 000	13 253 000	13 374 000
Creditors	63 000	61 000	52 000	45 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	3 000	15 000	22 000
Total Current Debt	72 000	64 000	67 000	67 000
Total Equity and Debt	14 266 000	14 252 000	14 219 000	14 198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,69 %	15,43 %	15,8 %	17,17 %
Debt-to-Equity Ratio	11,07	12,35	14,74	17,67
Operating Profit Margin	47,15 %	57,84 %	57,47 %	58,52 %
Current Ratio	4,04	4,33	2,27	2,27
Quick Ratio	4,04	4,33	2,27	2,27
Equity Ratio	0,08	0,07	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %