SELVEN BYGG AS

7045 TRONDHEIM

Finances

Return on Equity

52,94 %

Current Ratio

0,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	745 000	2 716 000	1 960 000	4 949 000
Net Income	45 000	418 000	−163 000	−271 000
Total Assets	189 000	240 000	360 000	875 000
Total Equity	85 000	39 000	−378 000	−215 000

Income (NOK)	2022	2021	2020	2019
Revenue	745 000	2 716 000	1 960 000	4 949 000
Expenditure	699 000	2 292 000	2 102 000	5 192 000
Operating Profit	46 000	423 000	−142 000	−243 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	6 000	26 000	32 000
Financial Balance	0	−6 000	−25 000	−31 000
Earnings Before Tax	45 000	418 000	−167 000	−274 000
Tax	0	0	−4 000	−3 000
Net Income	45 000	418 000	−163 000	−271 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	0	166 000	421 000
Total Current Assets	94 000	240 000	195 000	454 000
Total Assets	189 000	240 000	360 000	875 000
Total Retained Equity	55 000	9 000	−408 000	−245 000
Total Equity	85 000	39 000	−378 000	−215 000
Total Long-Term Debt	0	0	191 000	441 000
Total Current Debt	104 000	201 000	548 000	650 000
Total Equity and Debt	189 000	240 000	360 000	875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	745 000	2 564 000	1 897 000	4 949 000
Other Income	0	152 000	63 000	0
Revenue	745 000	2 716 000	1 960 000	4 949 000
Cost of Goods Sold	500 000	1 084 000	621 000	1 743 000
Salary Costs	110 000	752 000	1 064 000	2 508 000
Depreciation	10 000	60 000	103 000	94 000
Impairment	0	16 000	0	0
Expenditure	699 000	2 292 000	2 102 000	5 192 000
Operating Profit	46 000	423 000	−142 000	−243 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	6 000	26 000	32 000
Financial Balance	0	−6 000	−25 000	−31 000
Dividends	0	0	0	0
Net Income	45 000	418 000	−163 000	−271 000

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	95 000	0	166 000	421 000
Total Tangible Assets	95 000	0	166 000	421 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	95 000	0	166 000	421 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	223 000	170 000	129 000
Total Current Assets	94 000	240 000	195 000	454 000
Total Assets	189 000	240 000	360 000	875 000
Total Equity	85 000	39 000	−378 000	−215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	191 000	441 000
Creditors	0	−14 000	95 000	60 000
Unpaid Taxes	36 000	106 000	37 000	255 000
Dividends	0	0	0	0
Other Current Debt	68 000	110 000	415 000	335 000
Total Current Debt	104 000	201 000	548 000	650 000
Total Equity and Debt	189 000	240 000	360 000	875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,94 %	1 071,79 %	43,12 %	126,05 %
Debt-to-Equity Ratio	0	0	−0,51	−2,05
Operating Profit Margin	6,17 %	15,57 %	−7,24 %	−4,91 %
Current Ratio	0,9	1,19	0,36	0,7
Quick Ratio	0,9	1,19	0,36	0,7
Equity Ratio	0,45	0,16	−1,05	−0,25
Gross Profit Margin	32,89 %	60,09 %	68,32 %	64,78 %