SKÅRER BOLIGUTVIKLING AS

0663 OSLO

Finances

Share Ownership

Return on Equity

70,6 %

Current Ratio

4,44

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 513 000	2 776 000	2 665 000	2 476 000
Net Income	1 467 000	1 803 000	1 762 000	1 292 000
Total Assets	5 733 000	4 387 000	3 833 000	4 576 000
Total Equity	2 078 000	2 015 000	212 000	139 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 513 000	2 776 000	2 665 000	2 476 000
Expenditure	628 000	385 000	408 000	809 000
Operating Profit	1 885 000	2 391 000	2 257 000	1 668 000
Financial Income	0	0	2 000	−8 000
Financial Costs	1 000	80 000	0	21 000
Financial Balance	−1 000	−80 000	2 000	−29 000
Earnings Before Tax	1 885 000	2 312 000	2 258 000	1 639 000
Tax	417 000	509 000	497 000	347 000
Net Income	1 467 000	1 803 000	1 762 000	1 292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 160 000	3 324 000	3 106 000	2 806 000
Total Current Assets	573 000	1 062 000	727 000	1 770 000
Total Assets	5 733 000	4 387 000	3 833 000	4 576 000
Total Retained Equity	2 048 000	1 985 000	182 000	109 000
Total Equity	2 078 000	2 015 000	212 000	139 000
Total Long-Term Debt	3 527 000	1 806 000	20 000	2 760 000
Total Current Debt	129 000	565 000	3 601 000	1 678 000
Total Equity and Debt	5 733 000	4 387 000	3 833 000	4 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	50 000	200 000
Other Income	2 513 000	2 776 000	2 615 000	2 277 000
Revenue	2 513 000	2 776 000	2 665 000	2 476 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	84 000	84 000	0	96 000
Impairment	0	0	0	0
Expenditure	628 000	385 000	408 000	809 000
Operating Profit	1 885 000	2 391 000	2 257 000	1 668 000
Financial Income	0	0	2 000	−8 000
Financial Costs	1 000	80 000	0	21 000
Financial Balance	−1 000	−80 000	2 000	−29 000
Dividends	0	0	0	0
Net Income	1 467 000	1 803 000	1 762 000	1 292 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 138 000	2 222 000	2 306 000	2 306 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 138 000	2 222 000	2 306 000	2 306 000
Total Fiancial Fixed Assets	3 022 000	1 102 000	800 000	500 000
Total Fixed Assets	5 160 000	3 324 000	3 106 000	2 806 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	573 000	844 000	509 000	1 770 000
Total Current Assets	573 000	1 062 000	727 000	1 770 000
Total Assets	5 733 000	4 387 000	3 833 000	4 576 000
Total Equity	2 078 000	2 015 000	212 000	139 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 527 000	1 806 000	20 000	2 760 000
Creditors	4 000	9 000	0	0
Unpaid Taxes	104 000	49 000	99 000	100 000
Dividends	0	0	0	0
Other Current Debt	0	0	3 503 000	1 578 000
Total Current Debt	129 000	565 000	3 601 000	1 678 000
Total Equity and Debt	5 733 000	4 387 000	3 833 000	4 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,6 %	89,48 %	831,13 %	929,5 %
Debt-to-Equity Ratio	1,7	0,9	0,09	19,86
Operating Profit Margin	75,01 %	86,13 %	84,69 %	67,37 %
Current Ratio	4,44	1,88	0,2	1,05
Quick Ratio	4,44	1,88	0,2	1,05
Equity Ratio	0,36	0,46	0,06	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %