SANDE REKNESKAP AS

6084 LARSNES

Finances

Return on Equity

35,03 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 173 000	5 126 000	4 962 000	4 687 000
Net Income	364 000	752 000	694 000	436 000
Total Assets	2 359 000	1 996 000	2 334 000	2 129 000
Total Equity	1 039 000	1 074 000	922 000	1 328 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 173 000	5 126 000	4 962 000	4 687 000
Expenditure	4 973 000	4 468 000	4 401 000	4 266 000
Operating Profit	200 000	658 000	561 000	421 000
Financial Income	216 000	246 000	262 000	137 000
Financial Costs	4 000	0	0	0
Financial Balance	212 000	246 000	262 000	137 000
Earnings Before Tax	412 000	904 000	823 000	558 000
Tax	48 000	152 000	128 000	123 000
Net Income	364 000	752 000	694 000	436 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	877 000	903 000	949 000	1 001 000
Total Current Assets	1 482 000	1 093 000	1 385 000	1 129 000
Total Assets	2 359 000	1 996 000	2 334 000	2 129 000
Total Retained Equity	939 000	974 000	822 000	1 228 000
Total Equity	1 039 000	1 074 000	922 000	1 328 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	1 320 000	922 000	1 412 000	801 000
Total Equity and Debt	2 359 000	1 996 000	2 334 000	2 129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 173 000	5 126 000	4 962 000	4 687 000
Other Income	0	0	0	0
Revenue	5 173 000	5 126 000	4 962 000	4 687 000
Cost of Goods Sold	147 000	163 000	240 000	126 000
Salary Costs	3 818 000	3 410 000	3 267 000	3 250 000
Depreciation	27 000	46 000	51 000	52 000
Impairment	0	0	0	0
Expenditure	4 973 000	4 468 000	4 401 000	4 266 000
Operating Profit	200 000	658 000	561 000	421 000
Financial Income	216 000	246 000	262 000	137 000
Financial Costs	4 000	0	0	0
Financial Balance	212 000	246 000	262 000	137 000
Dividends	400 000	600 000	1 100 000	0
Net Income	364 000	752 000	694 000	436 000

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	13 000	39 000	86 000	137 000
Total Tangible Assets	13 000	39 000	86 000	137 000
Total Fiancial Fixed Assets	864 000	864 000	864 000	864 000
Total Fixed Assets	877 000	903 000	949 000	1 001 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	869 000	550 000	709 000	648 000
Total Current Assets	1 482 000	1 093 000	1 385 000	1 129 000
Total Assets	2 359 000	1 996 000	2 334 000	2 129 000
Total Equity	1 039 000	1 074 000	922 000	1 328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	97 000	74 000	101 000	43 000
Unpaid Taxes	380 000	356 000	359 000	320 000
Dividends	400 000	600 000	1 100 000	0
Other Current Debt	395 000	340 000	323 000	316 000
Total Current Debt	1 320 000	922 000	1 412 000	801 000
Total Equity and Debt	2 359 000	1 996 000	2 334 000	2 129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,03 %	70,02 %	75,27 %	32,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,87 %	12,84 %	11,31 %	8,98 %
Current Ratio	1,12	1,19	0,98	1,41
Quick Ratio	1,12	1,19	0,98	1,41
Equity Ratio	0,44	0,54	0,4	0,62
Gross Profit Margin	97,16 %	96,82 %	95,16 %	97,31 %