SANDÅKER CONSULT AS

8100 MISVÆR

Finances

Return on Equity

17,96 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	331 000	115 000	0	0
Net Income	948 000	688 000	496 000	346 000
Total Assets	5 463 000	5 157 000	5 008 000	5 008 000
Total Equity	5 279 000	5 031 000	4 904 000	4 908 000

Income (NOK)	2022	2021	2020	2019
Revenue	331 000	115 000	0	0
Expenditure	7 000	2 000	4 000	29 000
Operating Profit	324 000	114 000	−4 000	−29 000
Financial Income	700 000	600 000	500 000	375 000
Financial Costs	0	0	0	0
Financial Balance	700 000	600 000	500 000	375 000
Earnings Before Tax	1 024 000	714 000	496 000	346 000
Tax	76 000	26 000	0	0
Net Income	948 000	688 000	496 000	346 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000 000	5 000 000	5 000 000	5 000 000
Total Current Assets	463 000	157 000	8 000	8 000
Total Assets	5 463 000	5 157 000	5 008 000	5 008 000
Total Retained Equity	5 149 000	4 901 000	4 774 000	4 778 000
Total Equity	5 279 000	5 031 000	4 904 000	4 908 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	184 000	126 000	104 000	100 000
Total Equity and Debt	5 463 000	5 157 000	5 008 000	5 008 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	331 000	115 000	0	0
Other Income	0	0	0	0
Revenue	331 000	115 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	2 000	4 000	29 000
Operating Profit	324 000	114 000	−4 000	−29 000
Financial Income	700 000	600 000	500 000	375 000
Financial Costs	0	0	0	0
Financial Balance	700 000	600 000	500 000	375 000
Dividends	700 000	560 000	500 000	555 000
Net Income	948 000	688 000	496 000	346 000

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	5 000 000	5 000 000	5 000 000	5 000 000
Total Fixed Assets	5 000 000	5 000 000	5 000 000	5 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	103 000	0	1 000	1 000
Total Current Assets	463 000	157 000	8 000	8 000
Total Assets	5 463 000	5 157 000	5 008 000	5 008 000
Total Equity	5 279 000	5 031 000	4 904 000	4 908 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	4 000	0
Unpaid Taxes	3 000	0	0	0
Dividends	700 000	560 000	500 000	555 000
Other Current Debt	100 000	100 000	100 000	100 000
Total Current Debt	184 000	126 000	104 000	100 000
Total Equity and Debt	5 463 000	5 157 000	5 008 000	5 008 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,96 %	13,68 %	10,11 %	7,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	97,89 %	99,13 %	-	-
Current Ratio	2,52	1,25	0,08	0,08
Quick Ratio	2,52	1,25	0,08	0,08
Equity Ratio	0,97	0,98	0,98	0,98
Gross Profit Margin	100 %	100 %	-	-