SKAARDALSMO FUEL CONSULTING AS

7506 STJØRDAL

Finances

Return on Equity

−12,38 %

Current Ratio

6,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 837 000	1 170 000	1 600 000
Net Income	−290 000	781 000	−95 000	403 000
Total Assets	2 733 000	3 999 000	3 053 000	3 281 000
Total Equity	2 342 000	3 632 000	2 851 000	2 946 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 837 000	1 170 000	1 600 000
Expenditure	1 693 000	886 000	1 365 000	1 127 000
Operating Profit	−378 000	950 000	−194 000	473 000
Financial Income	85 000	40 000	72 000	37 000
Financial Costs	1 000	0	0	0
Financial Balance	84 000	40 000	72 000	37 000
Earnings Before Tax	−294 000	990 000	−122 000	510 000
Tax	−4 000	209 000	−27 000	107 000
Net Income	−290 000	781 000	−95 000	403 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	367 000	289 000	284 000	11 000
Total Current Assets	2 366 000	3 710 000	2 769 000	3 270 000
Total Assets	2 733 000	3 999 000	3 053 000	3 281 000
Total Retained Equity	2 318 000	3 607 000	2 827 000	2 922 000
Total Equity	2 342 000	3 632 000	2 851 000	2 946 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	391 000	368 000	202 000	335 000
Total Equity and Debt	2 733 000	3 999 000	3 053 000	3 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 316 000	1 837 000	1 170 000	1 600 000
Other Income	0	0	0	0
Revenue	1 316 000	1 837 000	1 170 000	1 600 000
Cost of Goods Sold	0	192 000	80 000	0
Salary Costs	1 454 000	483 000	1 018 000	842 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 693 000	886 000	1 365 000	1 127 000
Operating Profit	−378 000	950 000	−194 000	473 000
Financial Income	85 000	40 000	72 000	37 000
Financial Costs	1 000	0	0	0
Financial Balance	84 000	40 000	72 000	37 000
Dividends	0	0	0	0
Net Income	−290 000	781 000	−95 000	403 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	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	289 000	289 000	284 000	11 000
Total Fixed Assets	367 000	289 000	284 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 822 000	2 964 000	2 254 000	2 474 000
Total Current Assets	2 366 000	3 710 000	2 769 000	3 270 000
Total Assets	2 733 000	3 999 000	3 053 000	3 281 000
Total Equity	2 342 000	3 632 000	2 851 000	2 946 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	8 000	10 000	12 000
Unpaid Taxes	240 000	100 000	105 000	207 000
Dividends	0	0	0	0
Other Current Debt	147 000	50 000	87 000	8 000
Total Current Debt	391 000	368 000	202 000	335 000
Total Equity and Debt	2 733 000	3 999 000	3 053 000	3 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,38 %	21,5 %	−3,33 %	13,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−28,72 %	51,71 %	−16,58 %	29,56 %
Current Ratio	6,05	10,08	13,71	9,76
Quick Ratio	6,05	10,08	13,71	9,76
Equity Ratio	0,86	0,91	0,93	0,9
Gross Profit Margin	100 %	89,55 %	93,16 %	100 %