SARTOR MUR OG BELEGNINGSSTEIN AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

32,28 %

Current Ratio

3,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 975 000	2 099 000	2 177 000	1 651 000
Net Income	337 000	365 000	499 000	−80 000
Total Assets	1 488 000	1 042 000	2 251 000	1 652 000
Total Equity	1 044 000	706 000	1 842 000	1 343 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 975 000	2 099 000	2 177 000	1 651 000
Expenditure	1 557 000	1 585 000	1 540 000	1 750 000
Operating Profit	419 000	514 000	637 000	−99 000
Financial Income	3 000	3 000	3 000	1 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	2 000	2 000	3 000	0
Earnings Before Tax	421 000	516 000	639 000	−99 000
Tax	84 000	151 000	141 000	−20 000
Net Income	337 000	365 000	499 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	72 000	137 000
Total Current Assets	1 488 000	1 042 000	2 179 000	1 515 000
Total Assets	1 488 000	1 042 000	2 251 000	1 652 000
Total Retained Equity	1 014 000	676 000	1 812 000	1 313 000
Total Equity	1 044 000	706 000	1 842 000	1 343 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	445 000	335 000	410 000	310 000
Total Equity and Debt	1 488 000	1 042 000	2 251 000	1 652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 975 000	2 099 000	2 177 000	1 651 000
Other Income	0	0	0	0
Revenue	1 975 000	2 099 000	2 177 000	1 651 000
Cost of Goods Sold	419 000	414 000	464 000	422 000
Salary Costs	867 000	819 000	698 000	844 000
Depreciation	0	31 000	66 000	201 000
Impairment	0	0	0	0
Expenditure	1 557 000	1 585 000	1 540 000	1 750 000
Operating Profit	419 000	514 000	637 000	−99 000
Financial Income	3 000	3 000	3 000	1 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	2 000	2 000	3 000	0
Dividends	0	1 500 000	0	0
Net Income	337 000	365 000	499 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	41 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	31 000	97 000
Total Tangible Assets	0	0	31 000	97 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	72 000	137 000
Stock	0	106 000	0	0
Total Investments	0	0	0	0
Cash, Bank	744 000	694 000	1 984 000	1 322 000
Total Current Assets	1 488 000	1 042 000	2 179 000	1 515 000
Total Assets	1 488 000	1 042 000	2 251 000	1 652 000
Total Equity	1 044 000	706 000	1 842 000	1 343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	63 000	43 000	44 000	125 000
Unpaid Taxes	212 000	90 000	135 000	69 000
Dividends	0	1 500 000	0	0
Other Current Debt	86 000	93 000	90 000	108 000
Total Current Debt	445 000	335 000	410 000	310 000
Total Equity and Debt	1 488 000	1 042 000	2 251 000	1 652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,28 %	51,7 %	27,09 %	−5,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,22 %	24,49 %	29,26 %	−6 %
Current Ratio	3,34	3,11	5,31	4,89
Quick Ratio	3,34	4,55	5,31	4,89
Equity Ratio	0,7	0,68	0,82	0,81
Gross Profit Margin	78,78 %	80,28 %	78,69 %	74,44 %