SIGURD NYBØ AS

6240 ØRSKOG

Finances

Share Ownership

Return on Equity

31 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 310 000	1 720 000	1 427 000	219 000
Net Income	31 000	−13 000	17 000	41 000
Total Assets	398 000	215 000	230 000	180 000
Total Equity	100 000	68 000	81 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 310 000	1 720 000	1 427 000	219 000
Expenditure	2 260 000	1 734 000	1 406 000	168 000
Operating Profit	51 000	−15 000	22 000	51 000
Financial Income	0	0	0	0
Financial Costs	8 000	1 000	0	0
Financial Balance	−8 000	−1 000	0	0
Earnings Before Tax	42 000	−15 000	21 000	51 000
Tax	11 000	−2 000	5 000	10 000
Net Income	31 000	−13 000	17 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	48 000	44 000	1 000
Total Current Assets	234 000	168 000	186 000	179 000
Total Assets	398 000	215 000	230 000	180 000
Total Retained Equity	70 000	38 000	51 000	35 000
Total Equity	100 000	68 000	81 000	65 000
Total Long-Term Debt	74 000	0	2 000	0
Total Current Debt	225 000	147 000	148 000	115 000
Total Equity and Debt	398 000	215 000	230 000	180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 308 000	1 702 000	1 400 000	219 000
Other Income	3 000	18 000	27 000	0
Revenue	2 310 000	1 720 000	1 427 000	219 000
Cost of Goods Sold	1 060 000	675 000	371 000	29 000
Salary Costs	744 000	556 000	554 000	53 000
Depreciation	29 000	9 000	5 000	0
Impairment	0	0	0	0
Expenditure	2 260 000	1 734 000	1 406 000	168 000
Operating Profit	51 000	−15 000	22 000	51 000
Financial Income	0	0	0	0
Financial Costs	8 000	1 000	0	0
Financial Balance	−8 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	31 000	−13 000	17 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	47 000	44 000	0
Total Tangible Assets	165 000	47 000	44 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	165 000	48 000	44 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	149 000	94 000	94 000	97 000
Total Current Assets	234 000	168 000	186 000	179 000
Total Assets	398 000	215 000	230 000	180 000
Total Equity	100 000	68 000	81 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	74 000	0	2 000	0
Creditors	56 000	72 000	37 000	56 000
Unpaid Taxes	51 000	16 000	49 000	33 000
Dividends	0	0	0	0
Other Current Debt	112 000	59 000	59 000	16 000
Total Current Debt	225 000	147 000	148 000	115 000
Total Equity and Debt	398 000	215 000	230 000	180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31 %	−19,12 %	20,99 %	63,08 %
Debt-to-Equity Ratio	0,74	0	0,02	0
Operating Profit Margin	2,21 %	−0,87 %	1,54 %	23,29 %
Current Ratio	1,04	1,14	1,26	1,56
Quick Ratio	1,04	1,14	1,26	1,56
Equity Ratio	0,25	0,32	0,35	0,36
Gross Profit Margin	54,11 %	60,76 %	74 %	86,76 %