SIKTE LANDMÅLING AS

3684 NOTODDEN

Finances

Return on Equity

13,49 %

Current Ratio

4,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 674 000	3 582 000	2 563 000	2 539 000
Net Income	384 000	579 000	1 113 000	764 000
Total Assets	3 519 000	3 099 000	3 000 000	1 828 000
Total Equity	2 846 000	2 462 000	1 882 000	1 170 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 674 000	3 582 000	2 563 000	2 539 000
Expenditure	3 298 000	2 507 000	1 416 000	1 570 000
Operating Profit	1 376 000	1 075 000	1 147 000	969 000
Financial Income	12 000	58 000	260 000	10 000
Financial Costs	738 000	410 000	25 000	5 000
Financial Balance	−726 000	−352 000	235 000	5 000
Earnings Before Tax	649 000	723 000	1 382 000	974 000
Tax	265 000	143 000	270 000	210 000
Net Income	384 000	579 000	1 113 000	764 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	451 000	609 000	649 000
Total Current Assets	3 207 000	2 647 000	2 391 000	1 179 000
Total Assets	3 519 000	3 099 000	3 000 000	1 828 000
Total Retained Equity	2 816 000	2 432 000	1 852 000	1 140 000
Total Equity	2 846 000	2 462 000	1 882 000	1 170 000
Total Long-Term Debt	3 000	70 000	156 000	210 000
Total Current Debt	670 000	567 000	962 000	448 000
Total Equity and Debt	3 519 000	3 099 000	3 000 000	1 828 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 674 000	3 584 000	2 485 000	2 539 000
Other Income	0	−2 000	78 000	0
Revenue	4 674 000	3 582 000	2 563 000	2 539 000
Cost of Goods Sold	1 825 000	313 000	70 000	0
Salary Costs	914 000	912 000	870 000	883 000
Depreciation	175 000	173 000	160 000	109 000
Impairment	0	0	0	0
Expenditure	3 298 000	2 507 000	1 416 000	1 570 000
Operating Profit	1 376 000	1 075 000	1 147 000	969 000
Financial Income	12 000	58 000	260 000	10 000
Financial Costs	738 000	410 000	25 000	5 000
Financial Balance	−726 000	−352 000	235 000	5 000
Dividends	0	0	400 000	0
Net Income	384 000	579 000	1 113 000	764 000

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	6 000	20 000	34 000	144 000
Fixtures	306 000	432 000	575 000	505 000
Total Tangible Assets	312 000	451 000	609 000	649 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	312 000	451 000	609 000	649 000
Stock	0	0	0	0
Total Investments	2 038 000	2 045 000	1 411 000	65 000
Cash, Bank	566 000	123 000	198 000	439 000
Total Current Assets	3 207 000	2 647 000	2 391 000	1 179 000
Total Assets	3 519 000	3 099 000	3 000 000	1 828 000
Total Equity	2 846 000	2 462 000	1 882 000	1 170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	70 000	156 000	210 000
Creditors	144 000	210 000	53 000	29 000
Unpaid Taxes	164 000	121 000	175 000	127 000
Dividends	0	0	400 000	0
Other Current Debt	83 000	80 000	80 000	77 000
Total Current Debt	670 000	567 000	962 000	448 000
Total Equity and Debt	3 519 000	3 099 000	3 000 000	1 828 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,49 %	23,52 %	59,14 %	65,3 %
Debt-to-Equity Ratio	0	0,03	0,08	0,18
Operating Profit Margin	29,44 %	30,01 %	44,75 %	38,16 %
Current Ratio	4,79	4,67	2,49	2,63
Quick Ratio	4,79	4,67	2,49	2,63
Equity Ratio	0,81	0,79	0,63	0,64
Gross Profit Margin	60,95 %	91,26 %	97,27 %	100 %