SKIPET ENTREPRENØR AS

8430 MYRE

Finances

Share Ownership

Return on Equity

74,12 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	54 492 000	17 713 000	5 604 000	2 048 000
Net Income	5 723 000	2 585 000	964 000	449 000
Total Assets	25 186 000	8 870 000	1 986 000	1 232 000
Total Equity	7 721 000	1 997 000	412 000	549 000

Income (NOK)	2022	2021	2020	2019
Revenue	54 492 000	17 713 000	5 604 000	2 048 000
Expenditure	47 153 000	14 394 000	4 367 000	1 472 000
Operating Profit	7 340 000	3 320 000	1 237 000	576 000
Financial Income	34 000	0	0	0
Financial Costs	33 000	6 000	2 000	1 000
Financial Balance	1 000	−6 000	−2 000	−1 000
Earnings Before Tax	7 341 000	3 314 000	1 236 000	575 000
Tax	1 618 000	729 000	272 000	127 000
Net Income	5 723 000	2 585 000	964 000	449 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 375 000	291 000	113 000	0
Total Current Assets	22 811 000	8 579 000	1 872 000	1 232 000
Total Assets	25 186 000	8 870 000	1 986 000	1 232 000
Total Retained Equity	7 621 000	1 897 000	312 000	449 000
Total Equity	7 721 000	1 997 000	412 000	549 000
Total Long-Term Debt	1 246 000	0	0	0
Total Current Debt	16 220 000	6 873 000	1 573 000	683 000
Total Equity and Debt	25 186 000	8 870 000	1 986 000	1 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	54 492 000	17 713 000	5 604 000	2 048 000
Other Income	0	0	0	0
Revenue	54 492 000	17 713 000	5 604 000	2 048 000
Cost of Goods Sold	605 000	76 000	2 000	0
Salary Costs	41 392 000	13 185 000	4 081 000	1 400 000
Depreciation	325 000	75 000	44 000	0
Impairment	0	0	0	0
Expenditure	47 153 000	14 394 000	4 367 000	1 472 000
Operating Profit	7 340 000	3 320 000	1 237 000	576 000
Financial Income	34 000	0	0	0
Financial Costs	33 000	6 000	2 000	1 000
Financial Balance	1 000	−6 000	−2 000	−1 000
Dividends	0	1 000 000	1 100 000	0
Net Income	5 723 000	2 585 000	964 000	449 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	80 000	4 000	26 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 295 000	288 000	88 000	0
Total Tangible Assets	2 295 000	288 000	88 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 375 000	291 000	113 000	0
Stock	396 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 493 000	3 986 000	1 215 000	826 000
Total Current Assets	22 811 000	8 579 000	1 872 000	1 232 000
Total Assets	25 186 000	8 870 000	1 986 000	1 232 000
Total Equity	7 721 000	1 997 000	412 000	549 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 246 000	0	0	0
Creditors	4 899 000	284 000	136 000	51 000
Unpaid Taxes	3 972 000	2 380 000	480 000	391 000
Dividends	0	1 000 000	1 100 000	0
Other Current Debt	5 655 000	2 503 000	659 000	114 000
Total Current Debt	16 220 000	6 873 000	1 573 000	683 000
Total Equity and Debt	25 186 000	8 870 000	1 986 000	1 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,12 %	129,44 %	233,98 %	81,79 %
Debt-to-Equity Ratio	0,16	0	0	0
Operating Profit Margin	13,47 %	18,74 %	22,07 %	28,13 %
Current Ratio	1,41	1,25	1,19	1,8
Quick Ratio	1,44	1,25	1,19	1,8
Equity Ratio	0,31	0,23	0,21	0,45
Gross Profit Margin	98,89 %	99,57 %	99,96 %	100 %