SAMBYGG DRIFT AS

0253 OSLO

Finances

Share Ownership

Return on Equity

109,64 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	520 000	3 182 000	4 494 000	5 964 000
Net Income	−1 080 000	−181 000	385 000	850 000
Total Assets	84 000	659 000	1 260 000	1 100 000
Total Equity	−985 000	95 000	276 000	−109 000

Income (NOK)	2022	2021	2020	2019
Revenue	520 000	3 182 000	4 494 000	5 964 000
Expenditure	1 589 000	3 371 000	4 036 000	5 110 000
Operating Profit	−1 069 000	−189 000	457 000	854 000
Financial Income	0	8 000	0	0
Financial Costs	10 000	0	3 000	4 000
Financial Balance	−10 000	8 000	−3 000	−4 000
Earnings Before Tax	−1 080 000	−181 000	454 000	850 000
Tax	0	0	70 000	0
Net Income	−1 080 000	−181 000	385 000	850 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	84 000	659 000	1 260 000	1 100 000
Total Assets	84 000	659 000	1 260 000	1 100 000
Total Retained Equity	−1 015 000	65 000	246 000	−139 000
Total Equity	−985 000	95 000	276 000	−109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 069 000	565 000	984 000	1 209 000
Total Equity and Debt	84 000	659 000	1 260 000	1 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	520 000	3 182 000	4 494 000	5 964 000
Other Income	0	0	0	0
Revenue	520 000	3 182 000	4 494 000	5 964 000
Cost of Goods Sold	363 000	0	257 000	58 000
Salary Costs	1 037 000	2 908 000	3 373 000	4 728 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 589 000	3 371 000	4 036 000	5 110 000
Operating Profit	−1 069 000	−189 000	457 000	854 000
Financial Income	0	8 000	0	0
Financial Costs	10 000	0	3 000	4 000
Financial Balance	−10 000	8 000	−3 000	−4 000
Dividends	0	0	0	0
Net Income	−1 080 000	−181 000	385 000	850 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	232 000	509 000	357 000
Total Current Assets	84 000	659 000	1 260 000	1 100 000
Total Assets	84 000	659 000	1 260 000	1 100 000
Total Equity	−985 000	95 000	276 000	−109 000
Short-Term Group Debt	0	0	0	359 000
Total Long-Term Debt	0	0	0	0
Creditors	5 000	33 000	300 000	6 000
Unpaid Taxes	223 000	43 000	163 000	326 000
Dividends	0	0	0	0
Other Current Debt	840 000	488 000	451 000	518 000
Total Current Debt	1 069 000	565 000	984 000	1 209 000
Total Equity and Debt	84 000	659 000	1 260 000	1 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	109,64 %	−190,53 %	139,49 %	−779,82 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−205,58 %	−5,94 %	10,17 %	14,32 %
Current Ratio	0,08	1,17	1,28	0,91
Quick Ratio	0,08	1,17	1,28	0,91
Equity Ratio	−11,73	0,14	0,22	−0,1
Gross Profit Margin	30,19 %	100 %	94,28 %	99,03 %