ARKITEKT SMEDVIG AS

4006 STAVANGER

Finances

Share Ownership

Return on Equity

10,99 %

Current Ratio

0,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 435 000	2 547 000	1 765 000	1 340 000
Net Income	40 000	160 000	140 000	−11 000
Total Assets	1 327 000	1 597 000	681 000	414 000
Total Equity	364 000	324 000	164 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 435 000	2 547 000	1 765 000	1 340 000
Expenditure	2 389 000	2 336 000	1 596 000	1 351 000
Operating Profit	46 000	212 000	169 000	−11 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	45 000	211 000	169 000	−11 000
Tax	5 000	51 000	29 000	0
Net Income	40 000	160 000	140 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 058 000	1 100 000	466 000	60 000
Total Current Assets	269 000	497 000	215 000	354 000
Total Assets	1 327 000	1 597 000	681 000	414 000
Total Retained Equity	334 000	294 000	134 000	−6 000
Total Equity	364 000	324 000	164 000	24 000
Total Long-Term Debt	0	−3 000	−3 000	−3 000
Total Current Debt	963 000	1 275 000	519 000	392 000
Total Equity and Debt	1 327 000	1 597 000	681 000	414 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 434 000	2 489 000	1 747 000	1 340 000
Other Income	2 000	58 000	17 000	0
Revenue	2 435 000	2 547 000	1 765 000	1 340 000
Cost of Goods Sold	302 000	762 000	374 000	380 000
Salary Costs	1 309 000	906 000	725 000	513 000
Depreciation	185 000	107 000	41 000	24 000
Impairment	0	0	0	0
Expenditure	2 389 000	2 336 000	1 596 000	1 351 000
Operating Profit	46 000	212 000	169 000	−11 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	40 000	160 000	140 000	−11 000

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	1 058 000	1 100 000	466 000	60 000
Total Tangible Assets	1 058 000	1 100 000	466 000	60 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 058 000	1 100 000	466 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	205 000	162 000	90 000
Total Current Assets	269 000	497 000	215 000	354 000
Total Assets	1 327 000	1 597 000	681 000	414 000
Total Equity	364 000	324 000	164 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−3 000	−3 000	−3 000
Creditors	20 000	254 000	250 000	27 000
Unpaid Taxes	60 000	139 000	34 000	109 000
Dividends	0	0	0	0
Other Current Debt	873 000	836 000	206 000	257 000
Total Current Debt	963 000	1 275 000	519 000	392 000
Total Equity and Debt	1 327 000	1 597 000	681 000	414 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,99 %	49,38 %	85,37 %	−45,83 %
Debt-to-Equity Ratio	0	−0,01	−0,02	−0,13
Operating Profit Margin	1,89 %	8,32 %	9,58 %	−0,82 %
Current Ratio	0,28	0,39	0,41	0,9
Quick Ratio	0,28	0,39	0,41	0,9
Equity Ratio	0,27	0,2	0,24	0,06
Gross Profit Margin	87,6 %	70,08 %	78,81 %	71,64 %