SANDERSTØLEN HYTTEUTVIKLING AS

0975 OSLO

Finances

Share Ownership

Return on Equity

6 699,25 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	192 456 000	101 437 000	66 145 000	35 123 000
Net Income	17 887 000	7 455 000	6 176 000	3 192 000
Total Assets	24 156 000	13 272 000	15 218 000	19 300 000
Total Equity	267 000	381 000	426 000	250 000

Income (NOK)	2022	2021	2020	2019
Revenue	192 456 000	101 437 000	66 145 000	35 123 000
Expenditure	173 568 000	92 260 000	51 175 000	38 332 000
Operating Profit	23 123 000	9 751 000	8 229 000	4 431 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	183 000	193 000	312 000	350 000
Financial Balance	−180 000	−193 000	−311 000	−348 000
Earnings Before Tax	22 943 000	9 557 000	7 918 000	4 082 000
Tax	5 056 000	2 103 000	1 742 000	891 000
Net Income	17 887 000	7 455 000	6 176 000	3 192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	60 000	80 000
Total Current Assets	24 156 000	13 272 000	15 158 000	19 220 000
Total Assets	24 156 000	13 272 000	15 218 000	19 300 000
Total Retained Equity	173 000	286 000	331 000	155 000
Total Equity	267 000	381 000	426 000	250 000
Total Long-Term Debt	0	173 000	284 000	125 000
Total Current Debt	23 889 000	12 719 000	14 509 000	18 925 000
Total Equity and Debt	24 156 000	13 272 000	15 218 000	19 300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	192 456 000	101 437 000	66 145 000	35 123 000
Other Income	0	0	0	0
Revenue	192 456 000	101 437 000	66 145 000	35 123 000
Cost of Goods Sold	173 031 000	91 948 000	50 368 000	37 449 000
Salary Costs	0	0	0	0
Depreciation	0	60 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	173 568 000	92 260 000	51 175 000	38 332 000
Operating Profit	23 123 000	9 751 000	8 229 000	4 431 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	183 000	193 000	312 000	350 000
Financial Balance	−180 000	−193 000	−311 000	−348 000
Dividends	18 000 000	7 500 000	6 000 000	3 000 000
Net Income	17 887 000	7 455 000	6 176 000	3 192 000

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	60 000	80 000
Total Tangible Assets	0	0	60 000	80 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	60 000	80 000
Stock	9 251 000	5 016 000	7 414 000	16 117 000
Total Investments	0	0	0	0
Cash, Bank	12 456 000	338 000	184 000	217 000
Total Current Assets	24 156 000	13 272 000	15 158 000	19 220 000
Total Assets	24 156 000	13 272 000	15 218 000	19 300 000
Total Equity	267 000	381 000	426 000	250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	173 000	284 000	125 000
Creditors	659 000	945 000	925 000	159 000
Unpaid Taxes	0	0	0	0
Dividends	18 000 000	7 500 000	6 000 000	3 000 000
Other Current Debt	0	2 060 000	6 000 000	15 000 000
Total Current Debt	23 889 000	12 719 000	14 509 000	18 925 000
Total Equity and Debt	24 156 000	13 272 000	15 218 000	19 300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 699,25 %	1 956,69 %	1 449,77 %	1 276,8 %
Debt-to-Equity Ratio	0	0,45	0,67	0,5
Operating Profit Margin	12,01 %	9,61 %	12,44 %	12,62 %
Current Ratio	1,01	1,04	1,04	1,02
Quick Ratio	1,65	1,72	2,14	6,84
Equity Ratio	0,01	0,03	0,03	0,01
Gross Profit Margin	10,09 %	9,35 %	23,85 %	−6,62 %