BYGGEFIRMA STIAN SÆVELAND AS

4514 MANDAL

Finances

Share Ownership

Return on Equity

−20,73 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 222 000	2 222 000	904 000	597 000
Net Income	−17 000	−17 000	46 000	15 000
Total Assets	588 000	588 000	279 000	174 000
Total Equity	82 000	82 000	99 000	53 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 222 000	2 222 000	904 000	597 000
Expenditure	2 238 000	2 238 000	851 000	580 000
Operating Profit	−15 000	−15 000	53 000	16 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	1 000
Financial Balance	−2 000	−2 000	−5 000	−1 000
Earnings Before Tax	−17 000	−17 000	48 000	15 000
Tax	0	0	2 000	0
Net Income	−17 000	−17 000	46 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	588 000	588 000	279 000	174 000
Total Assets	588 000	588 000	279 000	174 000
Total Retained Equity	52 000	52 000	69 000	23 000
Total Equity	82 000	82 000	99 000	53 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	506 000	506 000	180 000	121 000
Total Equity and Debt	588 000	588 000	279 000	174 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 222 000	2 222 000	904 000	597 000
Other Income	0	0	0	0
Revenue	2 222 000	2 222 000	904 000	597 000
Cost of Goods Sold	1 487 000	1 487 000	574 000	132 000
Salary Costs	733 000	733 000	221 000	399 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 238 000	2 238 000	851 000	580 000
Operating Profit	−15 000	−15 000	53 000	16 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	5 000	1 000
Financial Balance	−2 000	−2 000	−5 000	−1 000
Dividends	0	0	0	0
Net Income	−17 000	−17 000	46 000	15 000

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	32 000	32 000	34 000	2 000
Total Current Assets	588 000	588 000	279 000	174 000
Total Assets	588 000	588 000	279 000	174 000
Total Equity	82 000	82 000	99 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	2 000	0
Unpaid Taxes	−176 000	−176 000	53 000	11 000
Dividends	0	0	0	0
Other Current Debt	678 000	678 000	123 000	110 000
Total Current Debt	506 000	506 000	180 000	121 000
Total Equity and Debt	588 000	588 000	279 000	174 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,73 %	−20,73 %	46,46 %	28,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,68 %	−0,68 %	5,86 %	2,68 %
Current Ratio	1,16	1,16	1,55	1,44
Quick Ratio	1,16	1,16	1,55	1,44
Equity Ratio	0,14	0,14	0,35	0,3
Gross Profit Margin	33,08 %	33,08 %	36,5 %	77,89 %