SIGVARTSEN BYGG OG ANLEGG AS

3188 HORTEN

Finances

Return on Equity

−500 %

Current Ratio

0,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	703 000	976 000	1 153 000
Net Income	−30 000	−52 000	37 000	5 000
Total Assets	61 000	140 000	265 000	268 000
Total Equity	6 000	37 000	88 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	703 000	976 000	1 153 000
Expenditure	209 000	758 000	929 000	1 147 000
Operating Profit	−30 000	−55 000	48 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−30 000	−55 000	48 000	7 000
Tax	0	−3 000	10 000	2 000
Net Income	−30 000	−52 000	37 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	23 000	117 000	30 000
Total Current Assets	35 000	116 000	148 000	238 000
Total Assets	61 000	140 000	265 000	268 000
Total Retained Equity	−25 000	6 000	57 000	20 000
Total Equity	6 000	37 000	88 000	51 000
Total Long-Term Debt	0	0	3 000	0
Total Current Debt	55 000	103 000	174 000	217 000
Total Equity and Debt	61 000	140 000	265 000	268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	703 000	996 000	1 133 000
Other Income	0	0	−20 000	20 000
Revenue	179 000	703 000	976 000	1 153 000
Cost of Goods Sold	11 000	85 000	50 000	52 000
Salary Costs	82 000	461 000	705 000	934 000
Depreciation	12 000	4 000	19 000	10 000
Impairment	0	0	0	0
Expenditure	209 000	758 000	929 000	1 147 000
Operating Profit	−30 000	−55 000	48 000	7 000
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	−30 000	−52 000	37 000	5 000

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	12 000	13 000	15 000	0
Fixtures	0	10 000	103 000	30 000
Total Tangible Assets	12 000	23 000	117 000	30 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	27 000	23 000	117 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	105 000	60 000	218 000
Total Current Assets	35 000	116 000	148 000	238 000
Total Assets	61 000	140 000	265 000	268 000
Total Equity	6 000	37 000	88 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	0
Creditors	2 000	11 000	7 000	15 000
Unpaid Taxes	0	2 000	80 000	117 000
Dividends	0	0	0	0
Other Current Debt	53 000	91 000	80 000	83 000
Total Current Debt	55 000	103 000	174 000	217 000
Total Equity and Debt	61 000	140 000	265 000	268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−500 %	−140,54 %	42,05 %	9,8 %
Debt-to-Equity Ratio	0	0	0,03	0
Operating Profit Margin	−16,76 %	−7,82 %	4,92 %	0,61 %
Current Ratio	0,64	1,13	0,85	1,1
Quick Ratio	0,64	1,13	0,85	1,1
Equity Ratio	0,1	0,26	0,33	0,19
Gross Profit Margin	93,85 %	87,91 %	94,88 %	95,49 %