SAIDA BYGG AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

−284,29 %

Current Ratio

0,69

Debt-to-Equity Ratio

15,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 718 000	3 772 000	2 999 000	3 224 000
Net Income	−199 000	279 000	114 000	−250 000
Total Assets	1 700 000	1 524 000	874 000	712 000
Total Equity	70 000	334 000	54 000	90 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 718 000	3 772 000	2 999 000	3 224 000
Expenditure	4 893 000	3 426 000	2 868 000	3 470 000
Operating Profit	−175 000	346 000	132 000	−246 000
Financial Income	0	0	0	0
Financial Costs	36 000	22 000	17 000	4 000
Financial Balance	−36 000	−22 000	−17 000	−4 000
Earnings Before Tax	−210 000	324 000	114 000	−250 000
Tax	−12 000	45 000	0	0
Net Income	−199 000	279 000	114 000	−250 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 315 000	665 000	487 000	70 000
Total Current Assets	385 000	859 000	387 000	642 000
Total Assets	1 700 000	1 524 000	874 000	712 000
Total Retained Equity	50 000	313 000	34 000	70 000
Total Equity	70 000	334 000	54 000	90 000
Total Long-Term Debt	1 072 000	579 000	436 000	19 000
Total Current Debt	558 000	612 000	383 000	603 000
Total Equity and Debt	1 700 000	1 524 000	874 000	712 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 718 000	3 765 000	2 999 000	3 224 000
Other Income	0	6 000	0	0
Revenue	4 718 000	3 772 000	2 999 000	3 224 000
Cost of Goods Sold	346 000	814 000	500 000	729 000
Salary Costs	3 843 000	2 122 000	1 927 000	2 414 000
Depreciation	154 000	127 000	104 000	44 000
Impairment	0	0	0	0
Expenditure	4 893 000	3 426 000	2 868 000	3 470 000
Operating Profit	−175 000	346 000	132 000	−246 000
Financial Income	0	0	0	0
Financial Costs	36 000	22 000	17 000	4 000
Financial Balance	−36 000	−22 000	−17 000	−4 000
Dividends	0	0	80 000	0
Net Income	−199 000	279 000	114 000	−250 000

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	1 315 000	665 000	487 000	70 000
Total Tangible Assets	1 315 000	665 000	487 000	70 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 315 000	665 000	487 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	270 000	793 000	143 000	344 000
Total Current Assets	385 000	859 000	387 000	642 000
Total Assets	1 700 000	1 524 000	874 000	712 000
Total Equity	70 000	334 000	54 000	90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 072 000	579 000	436 000	19 000
Creditors	6 000	3 000	5 000	83 000
Unpaid Taxes	201 000	376 000	206 000	234 000
Dividends	0	0	80 000	0
Other Current Debt	351 000	200 000	92 000	287 000
Total Current Debt	558 000	612 000	383 000	603 000
Total Equity and Debt	1 700 000	1 524 000	874 000	712 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−284,29 %	83,53 %	211,11 %	−277,78 %
Debt-to-Equity Ratio	15,31	1,73	8,07	0,21
Operating Profit Margin	−3,71 %	9,17 %	4,4 %	−7,63 %
Current Ratio	0,69	1,4	1,01	1,06
Quick Ratio	0,69	1,4	1,01	1,06
Equity Ratio	0,04	0,22	0,06	0,13
Gross Profit Margin	92,67 %	78,42 %	83,33 %	77,39 %