SAEV EUROPE LIMITED

0250 OSLO

Finances

Share Ownership

Return on Equity

11,33 %

Current Ratio

3,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 723 000	7 968 000	8 429 000	8 842 000
Net Income	582 000	686 000	726 000	725 000
Total Assets	7 638 000	7 213 000	5 587 000	6 153 000
Total Equity	5 136 000	4 554 000	3 868 000	3 142 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 723 000	7 968 000	8 429 000	8 842 000
Expenditure	5 976 000	7 080 000	7 494 000	7 859 000
Operating Profit	747 000	888 000	936 000	982 000
Financial Income	0	0	2 000	1 000
Financial Costs	1 000	3 000	1 000	0
Financial Balance	−1 000	−3 000	1 000	1 000
Earnings Before Tax	746 000	885 000	937 000	983 000
Tax	164 000	199 000	211 000	258 000
Net Income	582 000	686 000	726 000	725 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	0	0	0
Total Current Assets	7 633 000	7 213 000	5 587 000	6 153 000
Total Assets	7 638 000	7 213 000	5 587 000	6 153 000
Total Retained Equity	5 136 000	4 554 000	3 868 000	3 142 000
Total Equity	5 136 000	4 554 000	3 868 000	3 142 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 503 000	2 660 000	1 719 000	3 011 000
Total Equity and Debt	7 638 000	7 213 000	5 587 000	6 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	8 842 000
Other Income	6 723 000	7 968 000	8 429 000	0
Revenue	6 723 000	7 968 000	8 429 000	8 842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 295 000	5 432 000	5 895 000	6 139 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 976 000	7 080 000	7 494 000	7 859 000
Operating Profit	747 000	888 000	936 000	982 000
Financial Income	0	0	2 000	1 000
Financial Costs	1 000	3 000	1 000	0
Financial Balance	−1 000	−3 000	1 000	1 000
Dividends	0	0	0	0
Net Income	582 000	686 000	726 000	725 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	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	6 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 585 000	1 583 000	975 000	746 000
Total Current Assets	7 633 000	7 213 000	5 587 000	6 153 000
Total Assets	7 638 000	7 213 000	5 587 000	6 153 000
Total Equity	5 136 000	4 554 000	3 868 000	3 142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	180 000	122 000	281 000	160 000
Unpaid Taxes	277 000	336 000	469 000	689 000
Dividends	0	0	0	0
Other Current Debt	1 876 000	2 002 000	969 000	1 905 000
Total Current Debt	2 503 000	2 660 000	1 719 000	3 011 000
Total Equity and Debt	7 638 000	7 213 000	5 587 000	6 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,33 %	15,06 %	18,77 %	23,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,11 %	11,14 %	11,1 %	11,11 %
Current Ratio	3,05	2,71	3,25	2,04
Quick Ratio	3,05	2,71	3,25	2,04
Equity Ratio	0,67	0,63	0,69	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %