SKAUN LEGEKONTOR AS

7353 BØRSA

Finances

Share Ownership

Return on Equity

22,08 %

Current Ratio

2,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 671 000	5 557 000	4 574 000	4 078 000
Net Income	312 000	831 000	48 000	−230 000
Total Assets	2 498 000	2 065 000	1 378 000	1 268 000
Total Equity	1 413 000	1 101 000	269 000	−428 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 671 000	5 557 000	4 574 000	4 078 000
Expenditure	5 270 000	4 491 000	4 515 000	4 373 000
Operating Profit	401 000	1 066 000	60 000	−295 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	0
Earnings Before Tax	401 000	1 066 000	61 000	−295 000
Tax	88 000	235 000	13 000	−65 000
Net Income	312 000	831 000	48 000	−230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	0	114 000	128 000
Total Current Assets	2 455 000	2 065 000	1 263 000	1 140 000
Total Assets	2 498 000	2 065 000	1 378 000	1 268 000
Total Retained Equity	733 000	427 000	−405 000	−452 000
Total Equity	1 413 000	1 101 000	269 000	−428 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 084 000	964 000	1 108 000	1 696 000
Total Equity and Debt	2 498 000	2 065 000	1 378 000	1 268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 591 000	4 477 000	3 493 000	3 193 000
Other Income	1 080 000	1 080 000	1 081 000	885 000
Revenue	5 671 000	5 557 000	4 574 000	4 078 000
Cost of Goods Sold	706 000	471 000	511 000	522 000
Salary Costs	2 501 000	2 249 000	2 175 000	2 058 000
Depreciation	11 000	0	0	0
Impairment	0	0	0	0
Expenditure	5 270 000	4 491 000	4 515 000	4 373 000
Operating Profit	401 000	1 066 000	60 000	−295 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	312 000	831 000	48 000	−230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	114 000	128 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	0	0	0
Total Tangible Assets	43 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 000	0	114 000	128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 319 000	1 989 000	1 114 000	919 000
Total Current Assets	2 455 000	2 065 000	1 263 000	1 140 000
Total Assets	2 498 000	2 065 000	1 378 000	1 268 000
Total Equity	1 413 000	1 101 000	269 000	−428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	582 000	418 000	405 000	275 000
Unpaid Taxes	187 000	155 000	143 000	130 000
Dividends	0	0	0	0
Other Current Debt	227 000	271 000	560 000	1 291 000
Total Current Debt	1 084 000	964 000	1 108 000	1 696 000
Total Equity and Debt	2 498 000	2 065 000	1 378 000	1 268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,08 %	75,48 %	17,84 %	53,74 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	7,07 %	19,18 %	1,31 %	−7,23 %
Current Ratio	2,26	2,14	1,14	0,67
Quick Ratio	2,26	2,14	1,14	0,67
Equity Ratio	0,57	0,53	0,2	−0,34
Gross Profit Margin	87,55 %	91,52 %	88,83 %	87,2 %