KJELL SIGVART AS

5382 SKOGSVÅG

Finances

Share Ownership

Return on Equity

7,32 %

Current Ratio

1,85

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	517 000	309 000	197 000	754 000
Net Income	3 000	−25 000	−9 000	81 000
Total Assets	135 000	102 000	125 000	173 000
Total Equity	41 000	38 000	63 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	517 000	309 000	197 000	754 000
Expenditure	511 000	335 000	206 000	659 000
Operating Profit	6 000	−25 000	−9 000	95 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	−1 000	−1 000	−3 000	−2 000
Earnings Before Tax	5 000	−26 000	−11 000	93 000
Tax	2 000	−1 000	−2 000	12 000
Net Income	3 000	−25 000	−9 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	135 000	102 000	125 000	173 000
Total Assets	135 000	102 000	125 000	173 000
Total Retained Equity	29 000	26 000	51 000	60 000
Total Equity	41 000	38 000	63 000	72 000
Total Long-Term Debt	20 000	20 000	2 000	4 000
Total Current Debt	73 000	44 000	60 000	96 000
Total Equity and Debt	135 000	102 000	125 000	173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	517 000	309 000	197 000	695 000
Other Income	0	0	0	59 000
Revenue	517 000	309 000	197 000	754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	370 000	200 000	79 000	368 000
Depreciation	0	0	0	3 000
Impairment	0	0	0	0
Expenditure	511 000	335 000	206 000	659 000
Operating Profit	6 000	−25 000	−9 000	95 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	−1 000	−1 000	−3 000	−2 000
Dividends	0	0	0	0
Net Income	3 000	−25 000	−9 000	81 000

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	0	0	0	0
Cash, Bank	45 000	33 000	4 000	75 000
Total Current Assets	135 000	102 000	125 000	173 000
Total Assets	135 000	102 000	125 000	173 000
Total Equity	41 000	38 000	63 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	20 000	2 000	4 000
Creditors	2 000	6 000	14 000	7 000
Unpaid Taxes	30 000	21 000	10 000	50 000
Dividends	0	0	0	0
Other Current Debt	40 000	16 000	36 000	32 000
Total Current Debt	73 000	44 000	60 000	96 000
Total Equity and Debt	135 000	102 000	125 000	173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,32 %	−65,79 %	−14,29 %	112,5 %
Debt-to-Equity Ratio	0,49	0,53	0,03	0,06
Operating Profit Margin	1,16 %	−8,09 %	−4,57 %	12,6 %
Current Ratio	1,85	2,32	2,08	1,8
Quick Ratio	1,85	2,32	2,08	1,8
Equity Ratio	0,3	0,37	0,5	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %