SUNNMØRE EIENDOM TAKST AS

6050 VALDERØYA

Finances

Return on Equity

111,79 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 224 000	3 629 000	3 635 000	3 679 000
Net Income	275 000	−68 000	−78 000	7 000
Total Assets	1 003 000	600 000	736 000	799 000
Total Equity	246 000	−29 000	39 000	116 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 224 000	3 629 000	3 635 000	3 679 000
Expenditure	3 869 000	3 712 000	3 731 000	3 659 000
Operating Profit	354 000	−83 000	−95 000	22 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	2 000	0	10 000
Financial Balance	0	−2 000	1 000	−9 000
Earnings Before Tax	354 000	−85 000	−94 000	12 000
Tax	79 000	−16 000	−17 000	5 000
Net Income	275 000	−68 000	−78 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	158 000	69 000	182 000
Total Current Assets	895 000	442 000	667 000	617 000
Total Assets	1 003 000	600 000	736 000	799 000
Total Retained Equity	216 000	−59 000	9 000	86 000
Total Equity	246 000	−29 000	39 000	116 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	757 000	629 000	697 000	683 000
Total Equity and Debt	1 003 000	600 000	736 000	799 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 224 000	3 629 000	3 635 000	3 679 000
Other Income	0	0	0	0
Revenue	4 224 000	3 629 000	3 635 000	3 679 000
Cost of Goods Sold	153 000	122 000	84 000	137 000
Salary Costs	3 079 000	2 998 000	2 979 000	2 750 000
Depreciation	21 000	33 000	120 000	120 000
Impairment	0	0	0	0
Expenditure	3 869 000	3 712 000	3 731 000	3 659 000
Operating Profit	354 000	−83 000	−95 000	22 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	2 000	0	10 000
Financial Balance	0	−2 000	1 000	−9 000
Dividends	0	0	0	0
Net Income	275 000	−68 000	−78 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	12 000	132 000
Total Intangible Assets	26 000	56 000	51 000	155 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	84 000	0	0
Total Tangible Assets	63 000	84 000	0	0
Total Fiancial Fixed Assets	18 000	18 000	18 000	27 000
Total Fixed Assets	107 000	158 000	69 000	182 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	860 000	257 000	538 000	391 000
Total Current Assets	895 000	442 000	667 000	617 000
Total Assets	1 003 000	600 000	736 000	799 000
Total Equity	246 000	−29 000	39 000	116 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	32 000	64 000	2 000
Unpaid Taxes	351 000	282 000	324 000	396 000
Dividends	0	0	0	0
Other Current Debt	326 000	315 000	310 000	276 000
Total Current Debt	757 000	629 000	697 000	683 000
Total Equity and Debt	1 003 000	600 000	736 000	799 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,79 %	234,48 %	−200 %	6,03 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	8,38 %	−2,29 %	−2,61 %	0,6 %
Current Ratio	1,18	0,7	0,96	0,9
Quick Ratio	1,18	0,7	0,96	0,9
Equity Ratio	0,25	−0,05	0,05	0,15
Gross Profit Margin	96,38 %	96,64 %	97,69 %	96,28 %