SAWI BYGG AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

71,53 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 203 000	5 029 000	2 693 000	2 887 000
Net Income	686 000	16 000	242 000	22 000
Total Assets	2 989 000	899 000	739 000	416 000
Total Equity	959 000	273 000	257 000	15 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 203 000	5 029 000	2 693 000	2 887 000
Expenditure	8 327 000	5 002 000	2 444 000	2 860 000
Operating Profit	876 000	27 000	249 000	26 000
Financial Income	0	0	0	0
Financial Costs	6 000	2 000	0	4 000
Financial Balance	−6 000	−2 000	0	−4 000
Earnings Before Tax	870 000	25 000	249 000	22 000
Tax	185 000	9 000	6 000	0
Net Income	686 000	16 000	242 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	621 000	95 000	99 000	163 000
Total Current Assets	2 367 000	804 000	640 000	253 000
Total Assets	2 989 000	899 000	739 000	416 000
Total Retained Equity	929 000	243 000	227 000	−15 000
Total Equity	959 000	273 000	257 000	15 000
Total Long-Term Debt	400 000	0	0	0
Total Current Debt	1 629 000	625 000	482 000	401 000
Total Equity and Debt	2 989 000	899 000	739 000	416 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 203 000	5 025 000	2 666 000	2 882 000
Other Income	0	4 000	26 000	5 000
Revenue	9 203 000	5 029 000	2 693 000	2 887 000
Cost of Goods Sold	3 483 000	2 044 000	915 000	832 000
Salary Costs	4 183 000	2 384 000	1 034 000	1 417 000
Depreciation	74 000	48 000	64 000	96 000
Impairment	0	0	0	0
Expenditure	8 327 000	5 002 000	2 444 000	2 860 000
Operating Profit	876 000	27 000	249 000	26 000
Financial Income	0	0	0	0
Financial Costs	6 000	2 000	0	4 000
Financial Balance	−6 000	−2 000	0	−4 000
Dividends	0	0	0	0
Net Income	686 000	16 000	242 000	22 000

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	−328 000	−264 000
Fixtures	621 000	95 000	427 000	427 000
Total Tangible Assets	621 000	95 000	99 000	163 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	621 000	95 000	99 000	163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 319 000	601 000	574 000	187 000
Total Current Assets	2 367 000	804 000	640 000	253 000
Total Assets	2 989 000	899 000	739 000	416 000
Total Equity	959 000	273 000	257 000	15 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	400 000	0	0	0
Creditors	251 000	37 000	61 000	42 000
Unpaid Taxes	571 000	296 000	232 000	155 000
Dividends	0	0	0	0
Other Current Debt	630 000	284 000	183 000	205 000
Total Current Debt	1 629 000	625 000	482 000	401 000
Total Equity and Debt	2 989 000	899 000	739 000	416 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,53 %	5,86 %	94,16 %	146,67 %
Debt-to-Equity Ratio	0,42	0	0	0
Operating Profit Margin	9,52 %	0,54 %	9,25 %	0,9 %
Current Ratio	1,45	1,29	1,33	0,63
Quick Ratio	1,45	1,29	1,33	0,63
Equity Ratio	0,32	0,3	0,35	0,04
Gross Profit Margin	62,15 %	59,36 %	66,02 %	71,18 %