SYNG MER AS

0181 OSLO

Finances

Share Ownership

Return on Equity

52,5 %

Current Ratio

0,95

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 885 000	8 560 000	6 437 000	10 604 000
Net Income	2 648 000	796 000	324 000	385 000
Total Assets	8 628 000	4 894 000	2 990 000	3 498 000
Total Equity	5 044 000	2 396 000	1 600 000	1 276 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 885 000	8 560 000	6 437 000	10 604 000
Expenditure	14 475 000	7 469 000	5 966 000	10 051 000
Operating Profit	3 410 000	1 091 000	471 000	554 000
Financial Income	0	0	0	1 000
Financial Costs	24 000	41 000	23 000	26 000
Financial Balance	−24 000	−41 000	−23 000	−25 000
Earnings Before Tax	3 386 000	1 051 000	448 000	529 000
Tax	738 000	255 000	124 000	144 000
Net Income	2 648 000	796 000	324 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 641 000	2 430 000	1 485 000	1 970 000
Total Current Assets	2 987 000	2 464 000	1 505 000	1 528 000
Total Assets	8 628 000	4 894 000	2 990 000	3 498 000
Total Retained Equity	4 819 000	2 171 000	1 375 000	1 051 000
Total Equity	5 044 000	2 396 000	1 600 000	1 276 000
Total Long-Term Debt	434 000	726 000	714 000	905 000
Total Current Debt	3 151 000	1 772 000	676 000	1 317 000
Total Equity and Debt	8 628 000	4 894 000	2 990 000	3 498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 515 000	7 313 000	5 781 000	10 573 000
Other Income	370 000	1 247 000	655 000	31 000
Revenue	17 885 000	8 560 000	6 437 000	10 604 000
Cost of Goods Sold	2 933 000	1 340 000	1 016 000	2 151 000
Salary Costs	4 731 000	2 170 000	1 740 000	3 078 000
Depreciation	469 000	509 000	485 000	507 000
Impairment	0	0	0	0
Expenditure	14 475 000	7 469 000	5 966 000	10 051 000
Operating Profit	3 410 000	1 091 000	471 000	554 000
Financial Income	0	0	0	1 000
Financial Costs	24 000	41 000	23 000	26 000
Financial Balance	−24 000	−41 000	−23 000	−25 000
Dividends	0	0	0	0
Net Income	2 648 000	796 000	324 000	385 000

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	2 097 000	1 686 000	985 000	1 470 000
Total Tangible Assets	2 097 000	1 686 000	985 000	1 470 000
Total Fiancial Fixed Assets	3 544 000	744 000	500 000	500 000
Total Fixed Assets	5 641 000	2 430 000	1 485 000	1 970 000
Stock	78 000	134 000	159 000	172 000
Total Investments	0	0	0	0
Cash, Bank	2 147 000	1 810 000	664 000	1 070 000
Total Current Assets	2 987 000	2 464 000	1 505 000	1 528 000
Total Assets	8 628 000	4 894 000	2 990 000	3 498 000
Total Equity	5 044 000	2 396 000	1 600 000	1 276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	434 000	726 000	714 000	905 000
Creditors	556 000	499 000	227 000	340 000
Unpaid Taxes	559 000	498 000	107 000	364 000
Dividends	0	0	0	0
Other Current Debt	1 297 000	520 000	184 000	464 000
Total Current Debt	3 151 000	1 772 000	676 000	1 317 000
Total Equity and Debt	8 628 000	4 894 000	2 990 000	3 498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,5 %	33,22 %	20,25 %	30,17 %
Debt-to-Equity Ratio	0,09	0,3	0,45	0,71
Operating Profit Margin	19,07 %	12,75 %	7,32 %	5,22 %
Current Ratio	0,95	1,39	2,23	1,16
Quick Ratio	0,97	1,5	2,91	1,33
Equity Ratio	0,58	0,49	0,54	0,36
Gross Profit Margin	83,6 %	84,35 %	84,22 %	79,72 %