SEIERBYGG AS

2074 EIDSVOLL VERK

Finances

Share Ownership

Return on Equity

48,32 %

Current Ratio

1,36

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020
Revenue	1 953 000	14 000	1 201 000
Net Income	144 000	−59 000	113 000
Total Assets	866 000	214 000	333 000
Total Equity	298 000	154 000	213 000

Income (NOK)	2022	2021	2020
Revenue	1 953 000	14 000	1 201 000
Expenditure	1 775 000	83 000	1 053 000
Operating Profit	178 000	−69 000	148 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Earnings Before Tax	178 000	−69 000	146 000
Tax	34 000	−10 000	32 000
Net Income	144 000	−59 000	113 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	104 000	0	0
Total Current Assets	762 000	214 000	333 000
Total Assets	866 000	214 000	333 000
Total Retained Equity	198 000	54 000	113 000
Total Equity	298 000	154 000	213 000
Total Long-Term Debt	6 000	0	10 000
Total Current Debt	562 000	60 000	110 000
Total Equity and Debt	866 000	214 000	333 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 953 000	14 000	1 138 000
Other Income	0	0	63 000
Revenue	1 953 000	14 000	1 201 000
Cost of Goods Sold	639 000	57 000	830 000
Salary Costs	827 000	0	124 000
Depreciation	27 000	0	0
Impairment	0	0	0
Expenditure	1 775 000	83 000	1 053 000
Operating Profit	178 000	−69 000	148 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Dividends	0	0	0
Net Income	144 000	−59 000	113 000

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	104 000	0	0
Total Tangible Assets	104 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	104 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	350 000	7 000	126 000
Total Current Assets	762 000	214 000	333 000
Total Assets	866 000	214 000	333 000
Total Equity	298 000	154 000	213 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	6 000	0	10 000
Creditors	334 000	60 000	1 000
Unpaid Taxes	122 000	0	74 000
Dividends	0	0	0
Other Current Debt	79 000	0	12 000
Total Current Debt	562 000	60 000	110 000
Total Equity and Debt	866 000	214 000	333 000

Financial indicators	2022	2021	2020
Return on Equity	48,32 %	−38,31 %	53,05 %
Debt-to-Equity Ratio	0,02	0	0,05
Operating Profit Margin	9,11 %	−492,86 %	12,32 %
Current Ratio	1,36	3,57	3,03
Quick Ratio	1,36	3,57	3,03
Equity Ratio	0,34	0,72	0,64
Gross Profit Margin	67,28 %	−307,14 %	30,89 %