DOUBLE INCOME AS

7562 SAKSVIK

Finances

Return on Equity

113,46 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 246 000	384 000	601 000	126 000
Net Income	1 880 000	54 000	117 000	−17 000
Total Assets	3 432 000	1 152 000	1 038 000	578 000
Total Equity	1 657 000	728 000	674 000	557 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 246 000	384 000	601 000	126 000
Expenditure	813 000	382 000	455 000	143 000
Operating Profit	2 433 000	1 000	145 000	−17 000
Financial Income	0	56 000	0	0
Financial Costs	7 000	3 000	0	0
Financial Balance	−7 000	53 000	0	0
Earnings Before Tax	2 426 000	54 000	145 000	−17 000
Tax	546 000	0	28 000	0
Net Income	1 880 000	54 000	117 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	928 000	1 070 000	356 000	306 000
Total Current Assets	2 504 000	82 000	682 000	272 000
Total Assets	3 432 000	1 152 000	1 038 000	578 000
Total Retained Equity	1 557 000	628 000	574 000	457 000
Total Equity	1 657 000	728 000	674 000	557 000
Total Long-Term Debt	35 000	510 000	0	0
Total Current Debt	1 740 000	−85 000	364 000	21 000
Total Equity and Debt	3 432 000	1 152 000	1 038 000	578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 246 000	384 000	601 000	111 000
Other Income	0	0	0	16 000
Revenue	3 246 000	384 000	601 000	126 000
Cost of Goods Sold	0	0	0	0
Salary Costs	500 000	4 000	330 000	0
Depreciation	143 000	0	0	0
Impairment	0	0	0	0
Expenditure	813 000	382 000	455 000	143 000
Operating Profit	2 433 000	1 000	145 000	−17 000
Financial Income	0	56 000	0	0
Financial Costs	7 000	3 000	0	0
Financial Balance	−7 000	53 000	0	0
Dividends	950 000	0	0	0
Net Income	1 880 000	54 000	117 000	−17 000

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	572 000	714 000	0	0
Total Tangible Assets	572 000	714 000	0	0
Total Fiancial Fixed Assets	356 000	356 000	356 000	306 000
Total Fixed Assets	928 000	1 070 000	356 000	306 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 481 000	82 000	654 000	272 000
Total Current Assets	2 504 000	82 000	682 000	272 000
Total Assets	3 432 000	1 152 000	1 038 000	578 000
Total Equity	1 657 000	728 000	674 000	557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	510 000	0	0
Creditors	5 000	0	5 000	11 000
Unpaid Taxes	237 000	−122 000	10 000	0
Dividends	950 000	0	0	0
Other Current Debt	986 000	37 000	320 000	9 000
Total Current Debt	1 740 000	−85 000	364 000	21 000
Total Equity and Debt	3 432 000	1 152 000	1 038 000	578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	113,46 %	7,42 %	17,36 %	−3,05 %
Debt-to-Equity Ratio	0,02	0,7	0	0
Operating Profit Margin	74,95 %	0,26 %	24,13 %	−13,49 %
Current Ratio	1,44	−0,96	1,87	12,95
Quick Ratio	1,44	−0,96	1,87	12,95
Equity Ratio	0,48	0,63	0,65	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %