SKRATTEJAKT AS

9510 ALTA

Finances

Share Ownership

Return on Equity

13,23 %

Current Ratio

16,44

Debt-to-Equity Ratio

0,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	183 000	302 000	191 000	23 000
Net Income	25 000	31 000	−66 000	−201 000
Total Assets	395 000	361 000	219 000	399 000
Total Equity	189 000	164 000	133 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	183 000	302 000	191 000	23 000
Expenditure	157 000	270 000	256 000	224 000
Operating Profit	25 000	31 000	−66 000	−201 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	25 000	31 000	−66 000	−201 000
Tax	0	0	0	0
Net Income	25 000	31 000	−66 000	−201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	113 000	215 000	317 000
Total Current Assets	296 000	248 000	4 000	82 000
Total Assets	395 000	361 000	219 000	399 000
Total Retained Equity	−211 000	−236 000	−267 000	−201 000
Total Equity	189 000	164 000	133 000	199 000
Total Long-Term Debt	188 000	0	0	200 000
Total Current Debt	18 000	198 000	86 000	0
Total Equity and Debt	395 000	361 000	219 000	399 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	183 000	302 000	175 000	23 000
Other Income	0	0	16 000	0
Revenue	183 000	302 000	191 000	23 000
Cost of Goods Sold	48 000	41 000	1 000	26 000
Salary Costs	0	0	0	0
Depreciation	44 000	102 000	102 000	31 000
Impairment	0	0	0	0
Expenditure	157 000	270 000	256 000	224 000
Operating Profit	25 000	31 000	−66 000	−201 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	25 000	31 000	−66 000	−201 000

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	17 000	22 000	30 000	38 000
Fixtures	82 000	91 000	185 000	279 000
Total Tangible Assets	98 000	113 000	215 000	317 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	98 000	113 000	215 000	317 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	291 000	241 000	2 000	51 000
Total Current Assets	296 000	248 000	4 000	82 000
Total Assets	395 000	361 000	219 000	399 000
Total Equity	189 000	164 000	133 000	199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	188 000	0	0	200 000
Creditors	4 000	10 000	10 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	188 000	76 000	0
Total Current Debt	18 000	198 000	86 000	0
Total Equity and Debt	395 000	361 000	219 000	399 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,23 %	18,9 %	−49,62 %	−101,01 %
Debt-to-Equity Ratio	0,99	0	0	1,01
Operating Profit Margin	13,66 %	10,26 %	−34,55 %	−873,91 %
Current Ratio	16,44	1,25	0,05	-
Quick Ratio	16,44	1,25	0,05	-
Equity Ratio	0,48	0,45	0,61	0,5
Gross Profit Margin	73,77 %	86,42 %	99,48 %	−13,04 %