SANDVIKA MOBILE EXPERT AS

0198 OSLO

Finances

Share Ownership

Return on Equity

157,52 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 247 000	1 540 000	62 000
Net Income	178 000	−95 000	0
Total Assets	224 000	131 000	64 000
Total Equity	113 000	−66 000	30 000

Income (NOK)	2022	2021	2020
Revenue	1 247 000	1 540 000	62 000
Expenditure	1 035 000	1 635 000	63 000
Operating Profit	212 000	−95 000	0
Financial Income	0	0	0
Financial Costs	10 000	1 000	0
Financial Balance	−10 000	−1 000	0
Earnings Before Tax	202 000	−95 000	0
Tax	23 000	0	0
Net Income	178 000	−95 000	0

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	224 000	131 000	64 000
Total Assets	224 000	131 000	64 000
Total Retained Equity	−95 000	−96 000	0
Total Equity	113 000	−66 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	111 000	197 000	34 000
Total Equity and Debt	224 000	131 000	64 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 247 000	1 540 000	62 000
Other Income	0	0	0
Revenue	1 247 000	1 540 000	62 000
Cost of Goods Sold	578 000	749 000	10 000
Salary Costs	185 000	613 000	31 000
Depreciation	272 000	0	0
Impairment	0	0	0
Expenditure	1 035 000	1 635 000	63 000
Operating Profit	212 000	−95 000	0
Financial Income	0	0	0
Financial Costs	10 000	1 000	0
Financial Balance	−10 000	−1 000	0
Dividends	0	0	0
Net Income	178 000	−95 000	0

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	71 000	76 000	0
Total Investments	0	0	0
Cash, Bank	82 000	49 000	50 000
Total Current Assets	224 000	131 000	64 000
Total Assets	224 000	131 000	64 000
Total Equity	113 000	−66 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	80 000	9 000
Unpaid Taxes	49 000	42 000	2 000
Dividends	0	0	0
Other Current Debt	38 000	64 000	20 000
Total Current Debt	111 000	197 000	34 000
Total Equity and Debt	224 000	131 000	64 000

Financial indicators	2022	2021	2020
Return on Equity	157,52 %	143,94 %	0 %
Debt-to-Equity Ratio	0	−0	0
Operating Profit Margin	17 %	−6,17 %	0 %
Current Ratio	2,02	0,66	1,88
Quick Ratio	5,6	1,08	1,88
Equity Ratio	0,5	−0,5	0,47
Gross Profit Margin	53,65 %	51,36 %	83,87 %