SKJØSTAD EIENDOM AS

7052 TRONDHEIM

Finances

Share Ownership

Return on Equity

19,73 %

Current Ratio

0,67

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	468 000	456 000	456 000	456 000
Net Income	163 000	140 000	142 000	133 000
Total Assets	1 918 000	1 992 000	2 032 000	2 112 000
Total Equity	826 000	664 000	524 000	381 000

Income (NOK)	2022	2021	2020	2019
Revenue	468 000	456 000	456 000	456 000
Expenditure	204 000	226 000	206 000	204 000
Operating Profit	264 000	229 000	250 000	252 000
Financial Income	0	0	0	0
Financial Costs	55 000	49 000	67 000	82 000
Financial Balance	−55 000	−49 000	−67 000	−82 000
Earnings Before Tax	209 000	180 000	183 000	170 000
Tax	47 000	40 000	40 000	37 000
Net Income	163 000	140 000	142 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 854 000	1 899 000	1 985 000	2 070 000
Total Current Assets	63 000	93 000	47 000	42 000
Total Assets	1 918 000	1 992 000	2 032 000	2 112 000
Total Retained Equity	796 000	634 000	494 000	351 000
Total Equity	826 000	664 000	524 000	381 000
Total Long-Term Debt	997 000	1 211 000	1 419 000	1 649 000
Total Current Debt	94 000	117 000	89 000	82 000
Total Equity and Debt	1 918 000	1 992 000	2 032 000	2 112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	468 000	456 000	456 000	456 000
Revenue	468 000	456 000	456 000	456 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	87 000	85 000	85 000	85 000
Impairment	0	0	0	0
Expenditure	204 000	226 000	206 000	204 000
Operating Profit	264 000	229 000	250 000	252 000
Financial Income	0	0	0	0
Financial Costs	55 000	49 000	67 000	82 000
Financial Balance	−55 000	−49 000	−67 000	−82 000
Dividends	0	0	0	0
Net Income	163 000	140 000	142 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 854 000	1 899 000	1 985 000	2 070 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 854 000	1 899 000	1 985 000	2 070 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 854 000	1 899 000	1 985 000	2 070 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	93 000	47 000	42 000
Total Current Assets	63 000	93 000	47 000	42 000
Total Assets	1 918 000	1 992 000	2 032 000	2 112 000
Total Equity	826 000	664 000	524 000	381 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	997 000	1 211 000	1 419 000	1 649 000
Creditors	−12 000	23 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	57 000	52 000	48 000	46 000
Total Current Debt	94 000	117 000	89 000	82 000
Total Equity and Debt	1 918 000	1 992 000	2 032 000	2 112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,73 %	21,08 %	27,1 %	34,91 %
Debt-to-Equity Ratio	1,21	1,82	2,71	4,33
Operating Profit Margin	56,41 %	50,22 %	54,82 %	55,26 %
Current Ratio	0,67	0,79	0,53	0,51
Quick Ratio	0,67	0,79	0,53	0,51
Equity Ratio	0,43	0,33	0,26	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %