SCOTT-GRANDE AS

3174 REVETAL

Finances

Share Ownership

Return on Equity

86,36 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	129 000	136 000	52 000
Net Income	57 000	91 000	31 000
Total Assets	159 000	70 000	75 000
Total Equity	66 000	9 000	32 000

Income (NOK)	2022	2021	2020
Revenue	129 000	136 000	52 000
Expenditure	57 000	19 000	12 000
Operating Profit	73 000	117 000	40 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	73 000	117 000	40 000
Tax	16 000	26 000	9 000
Net Income	57 000	91 000	31 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	159 000	70 000	75 000
Total Assets	159 000	70 000	75 000
Total Retained Equity	36 000	−21 000	0
Total Equity	66 000	9 000	32 000
Total Long-Term Debt	0	0	0
Total Current Debt	94 000	61 000	42 000
Total Equity and Debt	159 000	70 000	75 000

Cash flow (NOK)	2022	2021	2020
Sales Income	129 000	136 000	52 000
Other Income	0	0	0
Revenue	129 000	136 000	52 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	57 000	19 000	12 000
Operating Profit	73 000	117 000	40 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	112 000	31 000
Net Income	57 000	91 000	31 000

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	0	0	0
Total Investments	0	0	0
Cash, Bank	73 000	42 000	36 000
Total Current Assets	159 000	70 000	75 000
Total Assets	159 000	70 000	75 000
Total Equity	66 000	9 000	32 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	6 000	0
Unpaid Taxes	27 000	−3 000	2 000
Dividends	0	112 000	31 000
Other Current Debt	51 000	33 000	0
Total Current Debt	94 000	61 000	42 000
Total Equity and Debt	159 000	70 000	75 000

Financial indicators	2022	2021	2020
Return on Equity	86,36 %	1 011,11 %	96,88 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	56,59 %	86,03 %	76,92 %
Current Ratio	1,69	1,15	1,79
Quick Ratio	1,69	1,15	1,79
Equity Ratio	0,42	0,13	0,43
Gross Profit Margin	100 %	100 %	100 %