SIV.ING OG TAKSTMANN EIVIND PETTERSEN AS

3515 HØNEFOSS

Finances

Share Ownership

Return on Equity

133,08 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 810 000	1 225 000	481 000
Net Income	173 000	138 000	38 000
Total Assets	876 000	524 000	168 000
Total Equity	130 000	201 000	62 000

Income (NOK)	2022	2021	2020
Revenue	1 810 000	1 225 000	481 000
Expenditure	1 588 000	1 048 000	433 000
Operating Profit	222 000	177 000	47 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	222 000	177 000	47 000
Tax	49 000	39 000	9 000
Net Income	173 000	138 000	38 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	876 000	524 000	168 000
Total Assets	876 000	524 000	168 000
Total Retained Equity	106 000	176 000	38 000
Total Equity	130 000	201 000	62 000
Total Long-Term Debt	0	0	0
Total Current Debt	746 000	323 000	106 000
Total Equity and Debt	876 000	524 000	168 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 810 000	1 225 000	481 000
Other Income	0	0	0
Revenue	1 810 000	1 225 000	481 000
Cost of Goods Sold	6 000	10 000	5 000
Salary Costs	1 346 000	821 000	288 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 588 000	1 048 000	433 000
Operating Profit	222 000	177 000	47 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	222 000	0	0
Net Income	173 000	138 000	38 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	708 000	462 000	136 000
Total Current Assets	876 000	524 000	168 000
Total Assets	876 000	524 000	168 000
Total Equity	130 000	201 000	62 000
Short-Term Group Debt	28 000	0	0
Total Long-Term Debt	0	0	0
Creditors	5 000	5 000	1 000
Unpaid Taxes	291 000	189 000	61 000
Dividends	222 000	0	0
Other Current Debt	156 000	90 000	35 000
Total Current Debt	746 000	323 000	106 000
Total Equity and Debt	876 000	524 000	168 000

Financial indicators	2022	2021	2020
Return on Equity	133,08 %	68,66 %	61,29 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	12,27 %	14,45 %	9,77 %
Current Ratio	1,17	1,62	1,58
Quick Ratio	1,17	1,62	1,58
Equity Ratio	0,15	0,38	0,37
Gross Profit Margin	99,67 %	99,18 %	98,96 %