SKORSTAD BYGG AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

52,45 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 973 000	2 719 000	2 339 000	2 233 000
Net Income	139 000	99 000	27 000	−265 000
Total Assets	997 000	1 117 000	1 053 000	1 056 000
Total Equity	265 000	126 000	27 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	1 973 000	2 719 000	2 339 000	2 233 000
Expenditure	1 814 000	2 615 000	2 303 000	2 534 000
Operating Profit	160 000	104 000	35 000	−262 000
Financial Income	0	0	0	0
Financial Costs	1 000	5 000	13 000	3 000
Financial Balance	−1 000	−5 000	−13 000	−3 000
Earnings Before Tax	159 000	99 000	22 000	−265 000
Tax	20 000	0	−5 000	0
Net Income	139 000	99 000	27 000	−265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	46 000	58 000	16 000
Total Current Assets	963 000	1 071 000	995 000	1 040 000
Total Assets	997 000	1 117 000	1 053 000	1 056 000
Total Retained Equity	165 000	26 000	−73 000	−100 000
Total Equity	265 000	126 000	27 000	0
Total Long-Term Debt	20 000	0	0	0
Total Current Debt	712 000	990 000	1 026 000	1 056 000
Total Equity and Debt	997 000	1 117 000	1 053 000	1 056 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 779 000	2 391 000	2 017 000	2 233 000
Other Income	194 000	328 000	321 000	0
Revenue	1 973 000	2 719 000	2 339 000	2 233 000
Cost of Goods Sold	647 000	572 000	396 000	476 000
Salary Costs	722 000	1 256 000	1 113 000	1 394 000
Depreciation	12 000	12 000	3 000	0
Impairment	0	0	0	0
Expenditure	1 814 000	2 615 000	2 303 000	2 534 000
Operating Profit	160 000	104 000	35 000	−262 000
Financial Income	0	0	0	0
Financial Costs	1 000	5 000	13 000	3 000
Financial Balance	−1 000	−5 000	−13 000	−3 000
Dividends	0	0	0	0
Net Income	139 000	99 000	27 000	−265 000

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	34 000	46 000	58 000	0
Total Tangible Assets	34 000	46 000	58 000	0
Total Fiancial Fixed Assets	0	0	0	16 000
Total Fixed Assets	34 000	46 000	58 000	16 000
Stock	197 000	274 000	274 000	282 000
Total Investments	0	0	0	0
Cash, Bank	459 000	314 000	45 000	36 000
Total Current Assets	963 000	1 071 000	995 000	1 040 000
Total Assets	997 000	1 117 000	1 053 000	1 056 000
Total Equity	265 000	126 000	27 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	0	0	0
Creditors	24 000	103 000	58 000	53 000
Unpaid Taxes	96 000	115 000	173 000	123 000
Dividends	0	0	0	0
Other Current Debt	592 000	773 000	718 000	682 000
Total Current Debt	712 000	990 000	1 026 000	1 056 000
Total Equity and Debt	997 000	1 117 000	1 053 000	1 056 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,45 %	78,57 %	100 %	-
Debt-to-Equity Ratio	0,08	0	0	-
Operating Profit Margin	8,11 %	3,82 %	1,5 %	−11,73 %
Current Ratio	1,35	1,08	0,97	0,98
Quick Ratio	1,87	1,5	1,32	1,34
Equity Ratio	0,27	0,11	0,03	0
Gross Profit Margin	67,21 %	78,96 %	83,07 %	78,68 %