SMAN BYGG AS

1440 DRØBAK

Finances

Share Ownership

Return on Equity

65,85 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 428 000	1 141 000	1 309 000	1 065 000
Net Income	27 000	−24 000	32 000	−37 000
Total Assets	281 000	199 000	195 000	208 000
Total Equity	41 000	14 000	37 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 428 000	1 141 000	1 309 000	1 065 000
Expenditure	1 394 000	1 171 000	1 268 000	1 111 000
Operating Profit	35 000	−30 000	41 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	35 000	−30 000	41 000	−46 000
Tax	8 000	−7 000	9 000	−9 000
Net Income	27 000	−24 000	32 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	34 000	28 000	43 000
Total Current Assets	254 000	165 000	167 000	165 000
Total Assets	281 000	199 000	195 000	208 000
Total Retained Equity	11 000	−16 000	7 000	−25 000
Total Equity	41 000	14 000	37 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	239 000	185 000	158 000	203 000
Total Equity and Debt	281 000	199 000	195 000	208 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 428 000	1 141 000	1 309 000	1 065 000
Other Income	0	0	0	0
Revenue	1 428 000	1 141 000	1 309 000	1 065 000
Cost of Goods Sold	45 000	30 000	81 000	8 000
Salary Costs	1 060 000	865 000	896 000	829 000
Depreciation	0	0	6 000	12 000
Impairment	0	0	0	0
Expenditure	1 394 000	1 171 000	1 268 000	1 111 000
Operating Profit	35 000	−30 000	41 000	−46 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	27 000	−24 000	32 000	−37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	10 000	4 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	6 000
Total Tangible Assets	0	0	0	6 000
Total Fiancial Fixed Assets	24 000	24 000	24 000	24 000
Total Fixed Assets	27 000	34 000	28 000	43 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	110 000	64 000	75 000	79 000
Total Current Assets	254 000	165 000	167 000	165 000
Total Assets	281 000	199 000	195 000	208 000
Total Equity	41 000	14 000	37 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	155 000	117 000	84 000	116 000
Dividends	0	0	0	0
Other Current Debt	84 000	68 000	73 000	87 000
Total Current Debt	239 000	185 000	158 000	203 000
Total Equity and Debt	281 000	199 000	195 000	208 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,85 %	−171,43 %	86,49 %	−740 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,45 %	−2,63 %	3,13 %	−4,32 %
Current Ratio	1,06	0,89	1,06	0,81
Quick Ratio	1,06	0,89	1,06	0,81
Equity Ratio	0,15	0,07	0,19	0,02
Gross Profit Margin	96,85 %	97,37 %	93,81 %	99,25 %