SIVILINGENIØR EIRIK BOTNMARK AS

2150 ÅRNES

Finances

Share Ownership

Return on Equity

516,13 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 374 000	1 068 000	1 342 000	1 619 000
Net Income	160 000	39 000	46 000	126 000
Total Assets	509 000	385 000	398 000	542 000
Total Equity	31 000	45 000	106 000	210 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 374 000	1 068 000	1 342 000	1 619 000
Expenditure	1 169 000	1 018 000	1 281 000	1 456 000
Operating Profit	206 000	50 000	61 000	162 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	206 000	50 000	61 000	162 000
Tax	46 000	11 000	15 000	36 000
Net Income	160 000	39 000	46 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	17 000	23 000	31 000
Total Current Assets	498 000	368 000	375 000	511 000
Total Assets	509 000	385 000	398 000	542 000
Total Retained Equity	1 000	15 000	76 000	180 000
Total Equity	31 000	45 000	106 000	210 000
Total Long-Term Debt	7 000	0	0	0
Total Current Debt	471 000	340 000	291 000	332 000
Total Equity and Debt	509 000	385 000	398 000	542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 374 000	1 068 000	1 342 000	1 619 000
Other Income	0	0	0	0
Revenue	1 374 000	1 068 000	1 342 000	1 619 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 005 000	850 000	1 076 000	1 208 000
Depreciation	6 000	6 000	6 000	10 000
Impairment	0	0	0	0
Expenditure	1 169 000	1 018 000	1 281 000	1 456 000
Operating Profit	206 000	50 000	61 000	162 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	175 000	100 000	150 000	0
Net Income	160 000	39 000	46 000	126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	11 000	0	0	0
Fixtures	0	17 000	23 000	29 000
Total Tangible Assets	11 000	17 000	23 000	29 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	17 000	23 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	73 000	39 000	128 000
Total Current Assets	498 000	368 000	375 000	511 000
Total Assets	509 000	385 000	398 000	542 000
Total Equity	31 000	45 000	106 000	210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	0	0
Creditors	13 000	0	13 000	0
Unpaid Taxes	161 000	165 000	122 000	178 000
Dividends	175 000	100 000	150 000	0
Other Current Debt	76 000	64 000	93 000	124 000
Total Current Debt	471 000	340 000	291 000	332 000
Total Equity and Debt	509 000	385 000	398 000	542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	516,13 %	86,67 %	43,4 %	60 %
Debt-to-Equity Ratio	0,23	0	0	0
Operating Profit Margin	14,99 %	4,68 %	4,55 %	10,01 %
Current Ratio	1,06	1,08	1,29	1,54
Quick Ratio	1,06	1,08	1,29	1,54
Equity Ratio	0,06	0,12	0,27	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %