SANDVIKEN PROSJEKTADMINISTRASJON AS

2093 FEIRING

Finances

Share Ownership

Return on Equity

46,96 %

Current Ratio

3,47

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020
Revenue	3 488 000	2 583 000	1 461 000
Net Income	688 000	650 000	98 000
Total Assets	2 568 000	1 981 000	452 000
Total Equity	1 465 000	778 000	128 000

Income (NOK)	2022	2021	2020
Revenue	3 488 000	2 583 000	1 461 000
Expenditure	2 586 000	1 746 000	1 335 000
Operating Profit	901 000	839 000	125 000
Financial Income	0	0	0
Financial Costs	20 000	5 000	0
Financial Balance	−20 000	−5 000	0
Earnings Before Tax	882 000	833 000	125 000
Tax	194 000	183 000	28 000
Net Income	688 000	650 000	98 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	349 000	451 000	0
Total Current Assets	2 219 000	1 531 000	452 000
Total Assets	2 568 000	1 981 000	452 000
Total Retained Equity	1 435 000	748 000	98 000
Total Equity	1 465 000	778 000	128 000
Total Long-Term Debt	463 000	543 000	0
Total Current Debt	640 000	661 000	324 000
Total Equity and Debt	2 568 000	1 981 000	452 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 488 000	2 583 000	1 461 000
Other Income	0	0	0
Revenue	3 488 000	2 583 000	1 461 000
Cost of Goods Sold	1 194 000	272 000	4 000
Salary Costs	1 088 000	1 133 000	1 120 000
Depreciation	102 000	60 000	0
Impairment	0	0	0
Expenditure	2 586 000	1 746 000	1 335 000
Operating Profit	901 000	839 000	125 000
Financial Income	0	0	0
Financial Costs	20 000	5 000	0
Financial Balance	−20 000	−5 000	0
Dividends	0	0	0
Net Income	688 000	650 000	98 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	349 000	451 000	0
Total Tangible Assets	349 000	451 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	349 000	451 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 644 000	738 000	298 000
Total Current Assets	2 219 000	1 531 000	452 000
Total Assets	2 568 000	1 981 000	452 000
Total Equity	1 465 000	778 000	128 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	463 000	543 000	0
Creditors	234 000	127 000	10 000
Unpaid Taxes	99 000	247 000	168 000
Dividends	0	0	0
Other Current Debt	111 000	117 000	118 000
Total Current Debt	640 000	661 000	324 000
Total Equity and Debt	2 568 000	1 981 000	452 000

Financial indicators	2022	2021	2020
Return on Equity	46,96 %	83,55 %	76,56 %
Debt-to-Equity Ratio	0,32	0,7	0
Operating Profit Margin	25,83 %	32,48 %	8,56 %
Current Ratio	3,47	2,32	1,4
Quick Ratio	3,47	2,32	1,4
Equity Ratio	0,57	0,39	0,28
Gross Profit Margin	65,77 %	89,47 %	99,73 %