SANDVIK LANDBRUK AS

5464 DIMMELSVIK

Finances

Share Ownership

Return on Equity

326,09 %

Current Ratio

2,56

Debt-to-Equity Ratio

36,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 199 000	10 662 000	5 934 000	3 057 000
Net Income	150 000	−262 000	−72 000	289 000
Total Assets	2 736 000	3 840 000	3 373 000	1 517 000
Total Equity	46 000	−104 000	158 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 199 000	10 662 000	5 934 000	3 057 000
Expenditure	4 963 000	10 795 000	5 965 000	2 657 000
Operating Profit	236 000	−133 000	−32 000	400 000
Financial Income	0	0	34 000	2 000
Financial Costs	86 000	129 000	108 000	36 000
Financial Balance	−86 000	−129 000	−74 000	−34 000
Earnings Before Tax	150 000	−262 000	−105 000	367 000
Tax	0	0	−33 000	77 000
Net Income	150 000	−262 000	−72 000	289 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	116 000	144 000	180 000	61 000
Total Current Assets	2 620 000	3 696 000	3 193 000	1 455 000
Total Assets	2 736 000	3 840 000	3 373 000	1 517 000
Total Retained Equity	−54 000	−204 000	58 000	130 000
Total Equity	46 000	−104 000	158 000	230 000
Total Long-Term Debt	1 665 000	1 331 000	445 000	385 000
Total Current Debt	1 025 000	2 612 000	2 770 000	902 000
Total Equity and Debt	2 736 000	3 840 000	3 373 000	1 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 199 000	10 529 000	5 741 000	3 057 000
Other Income	0	133 000	193 000	0
Revenue	5 199 000	10 662 000	5 934 000	3 057 000
Cost of Goods Sold	4 337 000	9 864 000	5 177 000	2 154 000
Salary Costs	243 000	0	2 000	0
Depreciation	14 000	15 000	14 000	0
Impairment	0	0	0	0
Expenditure	4 963 000	10 795 000	5 965 000	2 657 000
Operating Profit	236 000	−133 000	−32 000	400 000
Financial Income	0	0	34 000	2 000
Financial Costs	86 000	129 000	108 000	36 000
Financial Balance	−86 000	−129 000	−74 000	−34 000
Dividends	0	0	0	0
Net Income	150 000	−262 000	−72 000	289 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	10 000	10 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	106 000	120 000	135 000	0
Total Tangible Assets	106 000	120 000	135 000	0
Total Fiancial Fixed Assets	0	13 000	34 000	51 000
Total Fixed Assets	116 000	144 000	180 000	61 000
Stock	2 281 000	3 026 000	2 333 000	769 000
Total Investments	0	0	0	0
Cash, Bank	8 000	10 000	30 000	87 000
Total Current Assets	2 620 000	3 696 000	3 193 000	1 455 000
Total Assets	2 736 000	3 840 000	3 373 000	1 517 000
Total Equity	46 000	−104 000	158 000	230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 665 000	1 331 000	445 000	385 000
Creditors	441 000	1 132 000	858 000	637 000
Unpaid Taxes	245 000	172 000	78 000	79 000
Dividends	0	0	0	0
Other Current Debt	201 000	289 000	888 000	109 000
Total Current Debt	1 025 000	2 612 000	2 770 000	902 000
Total Equity and Debt	2 736 000	3 840 000	3 373 000	1 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	326,09 %	251,92 %	−45,57 %	125,65 %
Debt-to-Equity Ratio	36,2	−12,8	2,82	1,67
Operating Profit Margin	4,54 %	−1,25 %	−0,54 %	13,08 %
Current Ratio	2,56	1,42	1,15	1,61
Quick Ratio	−2,09	−8,93	7,31	10,94
Equity Ratio	0,02	−0,03	0,05	0,15
Gross Profit Margin	16,58 %	7,48 %	12,76 %	29,54 %