SCANDINAVIAN HOUSES

9107 KVALØYA

Finances

Share Ownership

Return on Equity

19,89 %

Current Ratio

72,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 486 000	1 607 000	2 009 000	3 562 000
Net Income	2 385 000	860 000	1 064 000	2 213 000
Total Assets	12 157 000	9 776 000	8 875 000	7 873 000
Total Equity	11 990 000	9 605 000	8 745 000	7 681 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 486 000	1 607 000	2 009 000	3 562 000
Expenditure	1 101 000	747 000	946 000	1 350 000
Operating Profit	2 385 000	860 000	1 064 000	2 211 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	1 000	0	0	0
Financial Balance	0	1 000	0	2 000
Earnings Before Tax	2 385 000	860 000	1 064 000	2 213 000
Tax	0	0	0	0
Net Income	2 385 000	860 000	1 064 000	2 213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	12 000	18 000	24 000
Total Current Assets	12 151 000	9 764 000	8 857 000	7 849 000
Total Assets	12 157 000	9 776 000	8 875 000	7 873 000
Total Retained Equity	11 990 000	9 605 000	8 745 000	7 681 000
Total Equity	11 990 000	9 605 000	8 745 000	7 681 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	167 000	171 000	130 000	192 000
Total Equity and Debt	12 157 000	9 776 000	8 875 000	7 873 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 486 000	1 607 000	2 009 000	3 562 000
Other Income	0	0	0	0
Revenue	3 486 000	1 607 000	2 009 000	3 562 000
Cost of Goods Sold	123 000	290 000	51 000	11 000
Salary Costs	818 000	299 000	675 000	996 000
Depreciation	6 000	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	1 101 000	747 000	946 000	1 350 000
Operating Profit	2 385 000	860 000	1 064 000	2 211 000
Financial Income	1 000	1 000	0	2 000
Financial Costs	1 000	0	0	0
Financial Balance	0	1 000	0	2 000
Dividends	0	0	0	0
Net Income	2 385 000	860 000	1 064 000	2 213 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	12 000	18 000	24 000
Total Tangible Assets	6 000	12 000	18 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	12 000	18 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	534 000	506 000	300 000	539 000
Total Current Assets	12 151 000	9 764 000	8 857 000	7 849 000
Total Assets	12 157 000	9 776 000	8 875 000	7 873 000
Total Equity	11 990 000	9 605 000	8 745 000	7 681 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	8 000	3 000	33 000
Unpaid Taxes	142 000	135 000	124 000	36 000
Dividends	0	0	0	0
Other Current Debt	0	28 000	2 000	123 000
Total Current Debt	167 000	171 000	130 000	192 000
Total Equity and Debt	12 157 000	9 776 000	8 875 000	7 873 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,89 %	8,95 %	12,17 %	28,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,42 %	53,52 %	52,96 %	62,07 %
Current Ratio	72,76	57,1	68,13	40,88
Quick Ratio	72,76	57,1	68,13	40,88
Equity Ratio	0,99	0,98	0,99	0,98
Gross Profit Margin	96,47 %	81,95 %	97,46 %	99,69 %