SYVERSTAD IPT AS

1394 NESBRU

Finances

Share Ownership

Return on Equity

57,14 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	790 000	452 000	206 000	113 000
Net Income	28 000	−2 000	−49 000	50 000
Total Assets	159 000	95 000	59 000	100 000
Total Equity	49 000	22 000	24 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	790 000	452 000	206 000	113 000
Expenditure	758 000	452 000	269 000	50 000
Operating Profit	32 000	−1 000	−62 000	63 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	32 000	−1 000	−62 000	63 000
Tax	4 000	2 000	−14 000	12 000
Net Income	28 000	−2 000	−49 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	5 000	2 000	0
Total Current Assets	141 000	90 000	58 000	100 000
Total Assets	159 000	95 000	59 000	100 000
Total Retained Equity	28 000	0	2 000	50 000
Total Equity	49 000	22 000	24 000	72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	110 000	73 000	36 000	28 000
Total Equity and Debt	159 000	95 000	59 000	100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	790 000	452 000	206 000	113 000
Other Income	0	0	0	0
Revenue	790 000	452 000	206 000	113 000
Cost of Goods Sold	0	0	7 000	4 000
Salary Costs	484 000	338 000	187 000	38 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	758 000	452 000	269 000	50 000
Operating Profit	32 000	−1 000	−62 000	63 000
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	28 000	−2 000	−49 000	50 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	2 000	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	17 000	5 000	0	0
Total Fixed Assets	18 000	5 000	2 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	51 000	25 000	65 000
Total Current Assets	141 000	90 000	58 000	100 000
Total Assets	159 000	95 000	59 000	100 000
Total Equity	49 000	22 000	24 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	4 000	3 000	1 000
Unpaid Taxes	50 000	35 000	13 000	8 000
Dividends	0	0	0	0
Other Current Debt	51 000	34 000	20 000	6 000
Total Current Debt	110 000	73 000	36 000	28 000
Total Equity and Debt	159 000	95 000	59 000	100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,14 %	−9,09 %	−204,17 %	69,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,05 %	−0,22 %	−30,1 %	55,75 %
Current Ratio	1,28	1,23	1,61	3,57
Quick Ratio	1,28	1,23	1,61	3,57
Equity Ratio	0,31	0,23	0,41	0,72
Gross Profit Margin	100 %	100 %	96,6 %	96,46 %