SL TOTALENTREPENØR AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

44,02 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 798 000	1 518 000	1 003 000
Net Income	221 000	94 000	162 000
Total Assets	606 000	316 000	299 000
Total Equity	502 000	280 000	187 000

Income (NOK)	2022	2021	2020
Revenue	1 798 000	1 518 000	1 003 000
Expenditure	1 513 000	1 398 000	795 000
Operating Profit	284 000	120 000	208 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	284 000	120 000	208 000
Tax	62 000	26 000	46 000
Net Income	221 000	94 000	162 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	440 000	162 000	255 000
Total Current Assets	166 000	154 000	44 000
Total Assets	606 000	316 000	299 000
Total Retained Equity	472 000	256 000	162 000
Total Equity	502 000	280 000	187 000
Total Long-Term Debt	0	0	0
Total Current Debt	104 000	36 000	112 000
Total Equity and Debt	606 000	316 000	299 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 798 000	1 494 000	1 027 000
Other Income	0	24 000	−24 000
Revenue	1 798 000	1 518 000	1 003 000
Cost of Goods Sold	1 237 000	981 000	414 000
Salary Costs	0	0	0
Depreciation	142 000	92 000	23 000
Impairment	0	0	0
Expenditure	1 513 000	1 398 000	795 000
Operating Profit	284 000	120 000	208 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	221 000	94 000	162 000

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	225 000	0	0
Fixtures	215 000	162 000	255 000
Total Tangible Assets	440 000	162 000	255 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	440 000	162 000	255 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	40 000	154 000	44 000
Total Current Assets	166 000	154 000	44 000
Total Assets	606 000	316 000	299 000
Total Equity	502 000	280 000	187 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	42 000	13 000	27 000
Unpaid Taxes	0	−3 000	15 000
Dividends	0	0	0
Other Current Debt	0	0	24 000
Total Current Debt	104 000	36 000	112 000
Total Equity and Debt	606 000	316 000	299 000

Financial indicators	2022	2021	2020
Return on Equity	44,02 %	33,57 %	86,63 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	15,8 %	7,91 %	20,74 %
Current Ratio	1,6	4,28	0,39
Quick Ratio	1,6	4,28	0,39
Equity Ratio	0,83	0,89	0,63
Gross Profit Margin	31,2 %	35,38 %	58,72 %