SEALOAD AS

9775 GAMVIK

Finances

Share Ownership

Return on Equity

43,93 %

Current Ratio

7,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 143 000	1 639 000	1 251 000	354 000
Net Income	644 000	496 000	236 000	−57 000
Total Assets	1 699 000	754 000	266 000	321 000
Total Equity	1 466 000	754 000	266 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 143 000	1 639 000	1 251 000	354 000
Expenditure	1 093 000	1 142 000	1 016 000	407 000
Operating Profit	1 049 000	496 000	236 000	−53 000
Financial Income	0	0	0	0
Financial Costs	223 000	0	0	3 000
Financial Balance	−223 000	0	0	−3 000
Earnings Before Tax	826 000	496 000	236 000	−57 000
Tax	182 000	0	0	0
Net Income	644 000	496 000	236 000	−57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 699 000	754 000	266 000	321 000
Total Assets	1 699 000	754 000	266 000	321 000
Total Retained Equity	0	0	0	0
Total Equity	1 466 000	754 000	266 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	233 000	0	0	291 000
Total Equity and Debt	1 699 000	754 000	266 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 143 000	1 639 000	1 251 000	354 000
Other Income	0	0	0	0
Revenue	2 143 000	1 639 000	1 251 000	354 000
Cost of Goods Sold	0	0	0	0
Salary Costs	863 000	860 000	855 000	314 000
Depreciation	0	0	31 000	0
Impairment	0	0	0	0
Expenditure	1 093 000	1 142 000	1 016 000	407 000
Operating Profit	1 049 000	496 000	236 000	−53 000
Financial Income	0	0	0	0
Financial Costs	223 000	0	0	3 000
Financial Balance	−223 000	0	0	−3 000
Dividends	0	0	0	0
Net Income	644 000	496 000	236 000	−57 000

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	178 000	0	0	0
Cash, Bank	1 252 000	754 000	266 000	321 000
Total Current Assets	1 699 000	754 000	266 000	321 000
Total Assets	1 699 000	754 000	266 000	321 000
Total Equity	1 466 000	754 000	266 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	51 000	0	0	291 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	233 000	0	0	291 000
Total Equity and Debt	1 699 000	754 000	266 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,93 %	65,78 %	88,72 %	−190 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,95 %	30,26 %	18,86 %	−14,97 %
Current Ratio	7,29	-	-	1,1
Quick Ratio	7,29	-	-	1,1
Equity Ratio	0,86	1	1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %