SF-BYGG & MURMESTERFIRMA AS

1275 OSLO

Finances

Share Ownership

Return on Equity

−292,45 %

Current Ratio

0,88

Debt-to-Equity Ratio

2,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 763 000	1 916 000	4 441 000	1 663 000
Net Income	−155 000	−83 000	242 000	222 000
Total Assets	2 051 000	1 713 000	2 038 000	636 000
Total Equity	53 000	73 000	156 000	81 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 763 000	1 916 000	4 441 000	1 663 000
Expenditure	2 931 000	1 990 000	4 106 000	1 378 000
Operating Profit	−167 000	−75 000	335 000	285 000
Financial Income	0	1 000	0	0
Financial Costs	8 000	0	0	0
Financial Balance	−8 000	1 000	0	0
Earnings Before Tax	−175 000	−74 000	335 000	285 000
Tax	−21 000	8 000	93 000	64 000
Net Income	−155 000	−83 000	242 000	222 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	412 000	515 000	539 000	0
Total Current Assets	1 639 000	1 199 000	1 499 000	636 000
Total Assets	2 051 000	1 713 000	2 038 000	636 000
Total Retained Equity	3 000	23 000	106 000	31 000
Total Equity	53 000	73 000	156 000	81 000
Total Long-Term Debt	143 000	189 000	213 000	0
Total Current Debt	1 856 000	1 451 000	1 669 000	555 000
Total Equity and Debt	2 051 000	1 713 000	2 038 000	636 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 763 000	1 916 000	4 441 000	1 663 000
Other Income	0	0	0	0
Revenue	2 763 000	1 916 000	4 441 000	1 663 000
Cost of Goods Sold	498 000	642 000	1 724 000	457 000
Salary Costs	1 713 000	1 003 000	2 095 000	811 000
Depreciation	103 000	24 000	24 000	0
Impairment	0	0	0	0
Expenditure	2 931 000	1 990 000	4 106 000	1 378 000
Operating Profit	−167 000	−75 000	335 000	285 000
Financial Income	0	1 000	0	0
Financial Costs	8 000	0	0	0
Financial Balance	−8 000	1 000	0	0
Dividends	0	0	125 000	0
Net Income	−155 000	−83 000	242 000	222 000

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	412 000	515 000	539 000	0
Total Tangible Assets	412 000	515 000	539 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	412 000	515 000	539 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	456 000	656 000	74 000
Total Current Assets	1 639 000	1 199 000	1 499 000	636 000
Total Assets	2 051 000	1 713 000	2 038 000	636 000
Total Equity	53 000	73 000	156 000	81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	143 000	189 000	213 000	0
Creditors	52 000	225 000	17 000	47 000
Unpaid Taxes	230 000	100 000	186 000	107 000
Dividends	0	0	125 000	0
Other Current Debt	1 556 000	1 126 000	1 404 000	401 000
Total Current Debt	1 856 000	1 451 000	1 669 000	555 000
Total Equity and Debt	2 051 000	1 713 000	2 038 000	636 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−292,45 %	−113,7 %	155,13 %	274,07 %
Debt-to-Equity Ratio	2,7	2,59	1,37	0
Operating Profit Margin	−6,04 %	−3,91 %	7,54 %	17,14 %
Current Ratio	0,88	0,83	0,9	1,15
Quick Ratio	0,88	0,83	0,9	1,15
Equity Ratio	0,03	0,04	0,08	0,13
Gross Profit Margin	81,98 %	66,49 %	61,18 %	72,52 %