SNE REGNSKAP AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

73,28 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 894 000	6 644 000	6 433 000	4 898 000
Net Income	1 467 000	1 487 000	1 407 000	1 161 000
Total Assets	4 690 000	4 197 000	3 750 000	3 583 000
Total Equity	2 002 000	1 535 000	1 248 000	1 041 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 894 000	6 644 000	6 433 000	4 898 000
Expenditure	6 015 000	4 740 000	4 652 000	3 386 000
Operating Profit	1 879 000	1 905 000	1 781 000	1 512 000
Financial Income	3 000	4 000	1 000	1 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	2 000	3 000	−1 000	0
Earnings Before Tax	1 881 000	1 908 000	1 780 000	1 512 000
Tax	414 000	421 000	373 000	351 000
Net Income	1 467 000	1 487 000	1 407 000	1 161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	21 000	18 000	24 000
Total Current Assets	4 556 000	4 177 000	3 732 000	3 559 000
Total Assets	4 690 000	4 197 000	3 750 000	3 583 000
Total Retained Equity	1 972 000	1 505 000	1 218 000	1 011 000
Total Equity	2 002 000	1 535 000	1 248 000	1 041 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 688 000	2 662 000	2 502 000	2 542 000
Total Equity and Debt	4 690 000	4 197 000	3 750 000	3 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 033 000	6 446 000	6 433 000	4 897 000
Other Income	−139 000	198 000	0	1 000
Revenue	7 894 000	6 644 000	6 433 000	4 898 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 842 000	3 659 000	3 508 000	2 412 000
Depreciation	26 000	21 000	21 000	9 000
Impairment	0	0	0	0
Expenditure	6 015 000	4 740 000	4 652 000	3 386 000
Operating Profit	1 879 000	1 905 000	1 781 000	1 512 000
Financial Income	3 000	4 000	1 000	1 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	2 000	3 000	−1 000	0
Dividends	1 000 000	1 200 000	1 200 000	800 000
Net Income	1 467 000	1 487 000	1 407 000	1 161 000

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	134 000	21 000	18 000	24 000
Total Tangible Assets	134 000	21 000	18 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	134 000	21 000	18 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 168 000	3 145 000	2 938 000	1 792 000
Total Current Assets	4 556 000	4 177 000	3 732 000	3 559 000
Total Assets	4 690 000	4 197 000	3 750 000	3 583 000
Total Equity	2 002 000	1 535 000	1 248 000	1 041 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	160 000	84 000	13 000	698 000
Unpaid Taxes	510 000	385 000	431 000	343 000
Dividends	1 000 000	1 200 000	1 200 000	800 000
Other Current Debt	605 000	572 000	485 000	350 000
Total Current Debt	2 688 000	2 662 000	2 502 000	2 542 000
Total Equity and Debt	4 690 000	4 197 000	3 750 000	3 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,28 %	96,87 %	112,74 %	111,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,8 %	28,67 %	27,69 %	30,87 %
Current Ratio	1,69	1,57	1,49	1,4
Quick Ratio	1,69	1,57	1,49	1,4
Equity Ratio	0,43	0,37	0,33	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %