SELSVOLLENE BIFFRING AS

2670 OTTA

Finances

Share Ownership

Return on Equity

110,38 %

Current Ratio

0,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 865 000	1 696 000	648 000	0
Net Income	117 000	81 000	−246 000	0
Total Assets	1 128 000	873 000	915 000	170 000
Total Equity	106 000	−11 000	−92 000	154 000

Income (NOK)	2022	2021	2020
Revenue	1 865 000	1 696 000	648 000
Expenditure	1 666 000	1 547 000	945 000
Operating Profit	199 000	149 000	−297 000
Financial Income	0	0	0
Financial Costs	49 000	45 000	23 000
Financial Balance	−49 000	−45 000	−23 000
Earnings Before Tax	150 000	104 000	−320 000
Tax	33 000	23 000	−74 000
Net Income	117 000	81 000	−246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	167 000	221 000	265 000	150 000
Total Current Assets	961 000	652 000	650 000	20 000
Total Assets	1 128 000	873 000	915 000	170 000
Total Retained Equity	−48 000	−165 000	−246 000	0
Total Equity	106 000	−11 000	−92 000	154 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 022 000	884 000	1 007 000	16 000
Total Equity and Debt	1 128 000	873 000	915 000	170 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 790 000	1 661 000	648 000
Other Income	75 000	35 000	0
Revenue	1 865 000	1 696 000	648 000
Cost of Goods Sold	1 450 000	1 317 000	701 000
Salary Costs	39 000	38 000	22 000
Depreciation	21 000	21 000	16 000
Impairment	0	0	0
Expenditure	1 666 000	1 547 000	945 000
Operating Profit	199 000	149 000	−297 000
Financial Income	0	0	0
Financial Costs	49 000	45 000	23 000
Financial Balance	−49 000	−45 000	−23 000
Dividends	0	0	0
Net Income	117 000	81 000	−246 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	51 000	74 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	106 000	121 000	136 000	110 000
Fixtures	43 000	49 000	55 000	40 000
Total Tangible Assets	150 000	170 000	191 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	167 000	221 000	265 000	150 000
Stock	866 000	652 000	650 000	0
Total Investments	0	0	0	0
Cash, Bank	32 000	0	0	0
Total Current Assets	961 000	652 000	650 000	20 000
Total Assets	1 128 000	873 000	915 000	170 000
Total Equity	106 000	−11 000	−92 000	154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	360 000	380 000	374 000	0
Unpaid Taxes	6 000	59 000	−234 000	0
Dividends	0	0	0	0
Other Current Debt	40 000	40 000	30 000	16 000
Total Current Debt	1 022 000	884 000	1 007 000	16 000
Total Equity and Debt	1 128 000	873 000	915 000	170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	110,38 %	−736,36 %	267,39 %	0 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	10,67 %	8,79 %	−45,83 %	-
Current Ratio	0,94	0,74	0,65	1,25
Quick Ratio	6,16	2,81	1,82	1,25
Equity Ratio	0,09	−0,01	−0,1	0,91
Gross Profit Margin	22,25 %	22,35 %	−8,18 %	-