SANDVIKA REGNSKAPSKONTOR AS

1395 HVALSTAD

Finances

Share Ownership

Return on Equity

212,5 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 557 000	5 950 000	5 785 000	5 851 000
Net Income	340 000	18 000	260 000	251 000
Total Assets	1 562 000	1 569 000	1 326 000	1 380 000
Total Equity	160 000	120 000	102 000	102 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 557 000	5 950 000	5 785 000	5 851 000
Expenditure	6 130 000	5 921 000	5 453 000	5 533 000
Operating Profit	427 000	29 000	332 000	319 000
Financial Income	1 000	0	0	4 000
Financial Costs	3 000	7 000	−1 000	1 000
Financial Balance	−2 000	−7 000	1 000	3 000
Earnings Before Tax	424 000	23 000	333 000	321 000
Tax	84 000	5 000	73 000	70 000
Net Income	340 000	18 000	260 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 562 000	1 569 000	1 326 000	1 380 000
Total Assets	1 562 000	1 569 000	1 326 000	1 380 000
Total Retained Equity	60 000	20 000	2 000	2 000
Total Equity	160 000	120 000	102 000	102 000
Total Long-Term Debt	0	450 000	0	0
Total Current Debt	1 402 000	999 000	1 224 000	1 278 000
Total Equity and Debt	1 562 000	1 569 000	1 326 000	1 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 557 000	5 950 000	5 785 000	5 851 000
Other Income	0	0	0	0
Revenue	6 557 000	5 950 000	5 785 000	5 851 000
Cost of Goods Sold	1 000	7 000	8 000	11 000
Salary Costs	4 573 000	4 485 000	4 159 000	4 371 000
Depreciation	0	0	0	6 000
Impairment	0	0	0	0
Expenditure	6 130 000	5 921 000	5 453 000	5 533 000
Operating Profit	427 000	29 000	332 000	319 000
Financial Income	1 000	0	0	4 000
Financial Costs	3 000	7 000	−1 000	1 000
Financial Balance	−2 000	−7 000	1 000	3 000
Dividends	300 000	0	260 000	250 000
Net Income	340 000	18 000	260 000	251 000

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	346 000	659 000	327 000	642 000
Total Current Assets	1 562 000	1 569 000	1 326 000	1 380 000
Total Assets	1 562 000	1 569 000	1 326 000	1 380 000
Total Equity	160 000	120 000	102 000	102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	450 000	0	0
Creditors	46 000	−63 000	0	35 000
Unpaid Taxes	527 000	618 000	473 000	281 000
Dividends	300 000	0	260 000	250 000
Other Current Debt	445 000	439 000	417 000	643 000
Total Current Debt	1 402 000	999 000	1 224 000	1 278 000
Total Equity and Debt	1 562 000	1 569 000	1 326 000	1 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	212,5 %	15 %	254,9 %	246,08 %
Debt-to-Equity Ratio	0	3,75	0	0
Operating Profit Margin	6,51 %	0,49 %	5,74 %	5,45 %
Current Ratio	1,11	1,57	1,08	1,08
Quick Ratio	1,11	1,57	1,08	1,08
Equity Ratio	0,1	0,08	0,08	0,07
Gross Profit Margin	99,98 %	99,88 %	99,86 %	99,81 %