SINUSAS BYGG & VEDLIKEHOLD AS

4815 SALTRØD

Finances

Share Ownership

Return on Equity

84,44 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 012 000	904 000	306 000	0
Net Income	255 000	−64 000	71 000	0
Total Assets	599 000	182 000	179 000	40 000
Total Equity	302 000	47 000	111 000	40 000

Income (NOK)	2022	2021	2020
Revenue	2 012 000	904 000	306 000
Expenditure	1 665 000	985 000	216 000
Operating Profit	347 000	−81 000	90 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	347 000	−82 000	90 000
Tax	92 000	−18 000	19 000
Net Income	255 000	−64 000	71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 000	115 000	9 000	12 000
Total Current Assets	505 000	67 000	170 000	28 000
Total Assets	599 000	182 000	179 000	40 000
Total Retained Equity	260 000	5 000	69 000	0
Total Equity	302 000	47 000	111 000	40 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	297 000	135 000	67 000	0
Total Equity and Debt	599 000	182 000	179 000	40 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 012 000	904 000	306 000
Other Income	0	0	0
Revenue	2 012 000	904 000	306 000
Cost of Goods Sold	415 000	138 000	38 000
Salary Costs	842 000	786 000	126 000
Depreciation	20 000	4 000	2 000
Impairment	0	0	0
Expenditure	1 665 000	985 000	216 000
Operating Profit	347 000	−81 000	90 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	255 000	−64 000	71 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	16 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	12 000
Fixtures	75 000	96 000	9 000	0
Total Tangible Assets	75 000	96 000	9 000	12 000
Total Fiancial Fixed Assets	18 000	4 000	0	0
Total Fixed Assets	94 000	115 000	9 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	18 000	148 000	28 000
Total Current Assets	505 000	67 000	170 000	28 000
Total Assets	599 000	182 000	179 000	40 000
Total Equity	302 000	47 000	111 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	0	1 000	0	0
Unpaid Taxes	140 000	60 000	15 000	0
Dividends	0	0	0	0
Other Current Debt	81 000	74 000	34 000	0
Total Current Debt	297 000	135 000	67 000	0
Total Equity and Debt	599 000	182 000	179 000	40 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,44 %	−136,17 %	63,96 %	0 %
Debt-to-Equity Ratio	0	0	0,02	0
Operating Profit Margin	17,25 %	−8,96 %	29,41 %	-
Current Ratio	1,7	0,5	2,54	-
Quick Ratio	1,7	0,5	2,54	-
Equity Ratio	0,5	0,26	0,62	1
Gross Profit Margin	79,37 %	84,73 %	87,58 %	-