SIPPAR AS

1086 OSLO

Finances

Share Ownership

Return on Equity

63,03 %

Current Ratio

2,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 384 000	2 386 000	1 820 000	1 628 000
Net Income	254 000	119 000	295 000	460 000
Total Assets	616 000	475 000	1 106 000	999 000
Total Equity	403 000	149 000	30 000	333 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 384 000	2 386 000	1 820 000	1 628 000
Expenditure	1 130 000	2 225 000	1 439 000	1 038 000
Operating Profit	254 000	162 000	381 000	590 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	1 000	1 000
Financial Balance	0	−7 000	−1 000	−1 000
Earnings Before Tax	254 000	155 000	380 000	590 000
Tax	0	36 000	86 000	130 000
Net Income	254 000	119 000	295 000	460 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	0	0	0
Total Current Assets	610 000	475 000	1 106 000	999 000
Total Assets	616 000	475 000	1 106 000	999 000
Total Retained Equity	373 000	125 000	6 000	308 000
Total Equity	403 000	149 000	30 000	333 000
Total Long-Term Debt	0	0	2 000	2 000
Total Current Debt	213 000	326 000	1 075 000	664 000
Total Equity and Debt	616 000	475 000	1 106 000	999 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 384 000	2 386 000	1 820 000	1 628 000
Other Income	0	0	0	0
Revenue	1 384 000	2 386 000	1 820 000	1 628 000
Cost of Goods Sold	0	32 000	0	0
Salary Costs	952 000	2 085 000	1 360 000	962 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 130 000	2 225 000	1 439 000	1 038 000
Operating Profit	254 000	162 000	381 000	590 000
Financial Income	0	0	0	0
Financial Costs	0	7 000	1 000	1 000
Financial Balance	0	−7 000	−1 000	−1 000
Dividends	0	0	597 000	0
Net Income	254 000	119 000	295 000	460 000

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	6 000	0	0	0
Total Fixed Assets	6 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	154 000	209 000	164 000	284 000
Total Current Assets	610 000	475 000	1 106 000	999 000
Total Assets	616 000	475 000	1 106 000	999 000
Total Equity	403 000	149 000	30 000	333 000
Short-Term Group Debt	0	0	0	590 000
Total Long-Term Debt	0	0	2 000	2 000
Creditors	0	−1 000	−7 000	−7 000
Unpaid Taxes	123 000	77 000	165 000	124 000
Dividends	0	0	597 000	0
Other Current Debt	90 000	213 000	236 000	−43 000
Total Current Debt	213 000	326 000	1 075 000	664 000
Total Equity and Debt	616 000	475 000	1 106 000	999 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,03 %	79,87 %	983,33 %	138,14 %
Debt-to-Equity Ratio	0	0	0,07	0,01
Operating Profit Margin	18,35 %	6,79 %	20,93 %	36,24 %
Current Ratio	2,86	1,46	1,03	1,5
Quick Ratio	2,86	1,46	1,03	1,5
Equity Ratio	0,65	0,31	0,03	0,33
Gross Profit Margin	100 %	98,66 %	100 %	100 %