SKRAUTVÅLSVEGEN EIENDOM AS

2900 FAGERNES

Finances

Return on Equity

9,61 %

Current Ratio

0,45

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 177 000	1 012 000	953 000	1 054 000
Net Income	585 000	491 000	442 000	587 000
Total Assets	7 903 000	7 631 000	7 570 000	7 413 000
Total Equity	6 087 000	5 503 000	5 012 000	4 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 177 000	1 012 000	953 000	1 054 000
Expenditure	362 000	326 000	300 000	191 000
Operating Profit	815 000	686 000	653 000	864 000
Financial Income	2 000	0	0	1 000
Financial Costs	68 000	57 000	87 000	112 000
Financial Balance	−66 000	−57 000	−87 000	−111 000
Earnings Before Tax	750 000	629 000	567 000	753 000
Tax	165 000	138 000	125 000	166 000
Net Income	585 000	491 000	442 000	587 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 745 000	7 353 000	6 493 000	6 460 000
Total Current Assets	158 000	277 000	1 077 000	953 000
Total Assets	7 903 000	7 631 000	7 570 000	7 413 000
Total Retained Equity	3 938 000	3 354 000	2 863 000	2 421 000
Total Equity	6 087 000	5 503 000	5 012 000	4 570 000
Total Long-Term Debt	1 463 000	1 880 000	2 298 000	2 604 000
Total Current Debt	353 000	247 000	260 000	240 000
Total Equity and Debt	7 903 000	7 631 000	7 570 000	7 413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 000	3 000	2 000	3 000
Other Income	1 144 000	1 009 000	951 000	1 051 000
Revenue	1 177 000	1 012 000	953 000	1 054 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	169 000	112 000	155 000	172 000
Impairment	0	0	0	0
Expenditure	362 000	326 000	300 000	191 000
Operating Profit	815 000	686 000	653 000	864 000
Financial Income	2 000	0	0	1 000
Financial Costs	68 000	57 000	87 000	112 000
Financial Balance	−66 000	−57 000	−87 000	−111 000
Dividends	0	0	0	0
Net Income	585 000	491 000	442 000	587 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	190 000	186 000	190 000	170 000
Real Eastate	7 417 000	7 143 000	6 304 000	6 290 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	24 000	0	0
Total Tangible Assets	7 438 000	7 167 000	6 304 000	6 290 000
Total Fiancial Fixed Assets	117 000	0	0	0
Total Fixed Assets	7 745 000	7 353 000	6 493 000	6 460 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	141 000	196 000	1 052 000	869 000
Total Current Assets	158 000	277 000	1 077 000	953 000
Total Assets	7 903 000	7 631 000	7 570 000	7 413 000
Total Equity	6 087 000	5 503 000	5 012 000	4 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 463 000	1 880 000	2 298 000	2 604 000
Creditors	8 000	99 000	101 000	23 000
Unpaid Taxes	49 000	0	0	40 000
Dividends	0	0	0	0
Other Current Debt	127 000	13 000	15 000	20 000
Total Current Debt	353 000	247 000	260 000	240 000
Total Equity and Debt	7 903 000	7 631 000	7 570 000	7 413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,61 %	8,92 %	8,82 %	12,84 %
Debt-to-Equity Ratio	0,24	0,34	0,46	0,57
Operating Profit Margin	69,24 %	67,79 %	68,52 %	81,97 %
Current Ratio	0,45	1,12	4,14	3,97
Quick Ratio	0,45	1,12	4,14	3,97
Equity Ratio	0,77	0,72	0,66	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %