SKANDINAVISK BUREAU AS

3812 AKKERHAUGEN

Finances

Share Ownership

Return on Equity

−7,14 %

Current Ratio

0,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	114 000	109 000	135 000	110 000
Net Income	−3 000	1 000	−14 000	−10 000
Total Assets	797 000	893 000	772 000	794 000
Total Equity	42 000	45 000	44 000	59 000

Income (NOK)	2022	2021	2020	2019
Revenue	114 000	109 000	135 000	110 000
Expenditure	118 000	109 000	150 000	121 000
Operating Profit	−3 000	0	−15 000	−11 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	−3 000	1 000	−14 000	−10 000
Tax	0	0	0	0
Net Income	−3 000	1 000	−14 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	711 000	817 000	689 000	794 000
Total Current Assets	86 000	76 000	83 000	0
Total Assets	797 000	893 000	772 000	794 000
Total Retained Equity	0	−55 000	−56 000	−41 000
Total Equity	42 000	45 000	44 000	59 000
Total Long-Term Debt	0	716 000	730 000	0
Total Current Debt	756 000	0	0	736 000
Total Equity and Debt	797 000	761 000	774 000	794 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	114 000	11 000	135 000	25 000
Other Income	0	98 000	0	85 000
Revenue	114 000	109 000	135 000	110 000
Cost of Goods Sold	5 000	10 000	150 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	118 000	109 000	150 000	121 000
Operating Profit	−3 000	0	−15 000	−11 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	−3 000	1 000	−14 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	154 000	164 000	36 000	0
Real Eastate	558 000	0	558 000	794 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	653 000	95 000	0
Total Tangible Assets	558 000	653 000	653 000	794 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	711 000	817 000	689 000	794 000
Stock	68 000	67 000	59 000	0
Total Investments	0	2 000	2 000	0
Cash, Bank	18 000	7 000	22 000	0
Total Current Assets	86 000	76 000	83 000	0
Total Assets	797 000	893 000	772 000	794 000
Total Equity	42 000	45 000	44 000	59 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	716 000	730 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	756 000	0	0	736 000
Total Equity and Debt	797 000	761 000	774 000	794 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,14 %	2,22 %	−31,82 %	−16,95 %
Debt-to-Equity Ratio	0	15,91	16,59	0
Operating Profit Margin	−2,63 %	0 %	−11,11 %	−10 %
Current Ratio	0,11	-	-	0
Quick Ratio	0,13	−1,13	−1,41	0
Equity Ratio	0,05	0,05	0,06	0,07
Gross Profit Margin	95,61 %	90,83 %	−11,11 %	100 %