SAUER NILSSEN IT AS

0570 OSLO

Finances

Share Ownership

Return on Equity

22,52 %

Current Ratio

4,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 715 000	1 901 000	1 973 000	1 710 000
Net Income	440 000	672 000	876 000	684 000
Total Assets	2 547 000	2 564 000	2 086 000	1 266 000
Total Equity	1 954 000	1 714 000	1 442 000	716 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 715 000	1 901 000	1 973 000	1 710 000
Expenditure	1 151 000	1 040 000	849 000	834 000
Operating Profit	563 000	861 000	1 124 000	876 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	0	1 000
Earnings Before Tax	564 000	862 000	1 124 000	877 000
Tax	124 000	190 000	247 000	193 000
Net Income	440 000	672 000	876 000	684 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 547 000	2 564 000	2 086 000	1 266 000
Total Assets	2 547 000	2 564 000	2 086 000	1 266 000
Total Retained Equity	1 924 000	1 684 000	1 412 000	686 000
Total Equity	1 954 000	1 714 000	1 442 000	716 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	593 000	850 000	644 000	550 000
Total Equity and Debt	2 547 000	2 564 000	2 086 000	1 266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 715 000	1 901 000	1 973 000	1 710 000
Other Income	0	0	0	0
Revenue	1 715 000	1 901 000	1 973 000	1 710 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 135 000	1 012 000	815 000	819 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 151 000	1 040 000	849 000	834 000
Operating Profit	563 000	861 000	1 124 000	876 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	1 000	1 000	0	1 000
Dividends	200 000	400 000	150 000	120 000
Net Income	440 000	672 000	876 000	684 000

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	2 154 000	2 129 000	1 712 000	941 000
Total Current Assets	2 547 000	2 564 000	2 086 000	1 266 000
Total Assets	2 547 000	2 564 000	2 086 000	1 266 000
Total Equity	1 954 000	1 714 000	1 442 000	716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	0	0
Unpaid Taxes	142 000	167 000	98 000	144 000
Dividends	200 000	400 000	150 000	120 000
Other Current Debt	119 000	94 000	149 000	93 000
Total Current Debt	593 000	850 000	644 000	550 000
Total Equity and Debt	2 547 000	2 564 000	2 086 000	1 266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,52 %	39,21 %	60,75 %	95,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,83 %	45,29 %	56,97 %	51,23 %
Current Ratio	4,3	3,02	3,24	2,3
Quick Ratio	4,3	3,02	3,24	2,3
Equity Ratio	0,77	0,67	0,69	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %