SKOGEN BYGG OG VEDLIKEHOLD AS

2480 KOPPANG

Finances

Share Ownership

Return on Equity

−4,31 %

Current Ratio

1,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 962 000	4 124 000	3 749 000	2 752 000
Net Income	−48 000	431 000	329 000	208 000
Total Assets	2 073 000	1 945 000	1 334 000	706 000
Total Equity	1 113 000	1 162 000	730 000	402 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 962 000	4 124 000	3 749 000	2 752 000
Expenditure	5 980 000	3 618 000	3 332 000	2 490 000
Operating Profit	−18 000	506 000	418 000	263 000
Financial Income	5 000	4 000	4 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	4 000	4 000	3 000
Earnings Before Tax	−13 000	510 000	421 000	266 000
Tax	35 000	79 000	93 000	59 000
Net Income	−48 000	431 000	329 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	190 000	15 000	25 000	34 000
Total Current Assets	1 883 000	1 931 000	1 309 000	672 000
Total Assets	2 073 000	1 945 000	1 334 000	706 000
Total Retained Equity	1 063 000	1 112 000	680 000	352 000
Total Equity	1 113 000	1 162 000	730 000	402 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	959 000	784 000	604 000	303 000
Total Equity and Debt	2 073 000	1 945 000	1 334 000	706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 962 000	4 124 000	3 749 000	2 752 000
Other Income	0	0	0	0
Revenue	5 962 000	4 124 000	3 749 000	2 752 000
Cost of Goods Sold	3 449 000	2 345 000	2 131 000	1 309 000
Salary Costs	2 014 000	1 021 000	977 000	909 000
Depreciation	42 000	10 000	10 000	9 000
Impairment	0	0	0	0
Expenditure	5 980 000	3 618 000	3 332 000	2 490 000
Operating Profit	−18 000	506 000	418 000	263 000
Financial Income	5 000	4 000	4 000	3 000
Financial Costs	0	0	0	0
Financial Balance	5 000	4 000	4 000	3 000
Dividends	0	0	0	0
Net Income	−48 000	431 000	329 000	208 000

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	190 000	15 000	24 000	34 000
Total Tangible Assets	190 000	15 000	24 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	190 000	15 000	25 000	34 000
Stock	7 000	2 000	2 000	2 000
Total Investments	0	0	0	0
Cash, Bank	1 716 000	1 510 000	1 185 000	528 000
Total Current Assets	1 883 000	1 931 000	1 309 000	672 000
Total Assets	2 073 000	1 945 000	1 334 000	706 000
Total Equity	1 113 000	1 162 000	730 000	402 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	462 000	485 000	300 000	32 000
Unpaid Taxes	302 000	116 000	112 000	122 000
Dividends	0	0	0	0
Other Current Debt	195 000	104 000	98 000	89 000
Total Current Debt	959 000	784 000	604 000	303 000
Total Equity and Debt	2 073 000	1 945 000	1 334 000	706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,31 %	37,09 %	45,07 %	51,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,3 %	12,27 %	11,15 %	9,56 %
Current Ratio	1,96	2,46	2,17	2,22
Quick Ratio	1,98	2,47	2,17	2,23
Equity Ratio	0,54	0,6	0,55	0,57
Gross Profit Margin	42,15 %	43,14 %	43,16 %	52,43 %