SAMBYGG AS

0281 OSLO

Finances

Return on Equity

3,54 %

Current Ratio

8,73

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 077 000	3 393 000	3 430 000	3 435 000
Net Income	1 262 000	4 505 000	2 234 000	2 147 000
Total Assets	39 280 000	40 402 000	37 691 000	37 241 000
Total Equity	35 695 000	36 933 000	34 428 000	33 394 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 077 000	3 393 000	3 430 000	3 435 000
Expenditure	1 936 000	2 094 000	1 795 000	1 951 000
Operating Profit	1 140 000	1 299 000	1 634 000	1 485 000
Financial Income	457 000	3 571 000	1 274 000	1 092 000
Financial Costs	1 000	1 000	187 000	4 000
Financial Balance	456 000	3 570 000	1 087 000	1 088 000
Earnings Before Tax	1 597 000	4 869 000	2 721 000	2 572 000
Tax	334 000	364 000	487 000	425 000
Net Income	1 262 000	4 505 000	2 234 000	2 147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 183 000	10 479 000	10 471 000	9 181 000
Total Current Assets	27 097 000	29 923 000	27 220 000	28 060 000
Total Assets	39 280 000	40 402 000	37 691 000	37 241 000
Total Retained Equity	27 675 000	28 913 000	26 408 000	25 374 000
Total Equity	35 695 000	36 933 000	34 428 000	33 394 000
Total Long-Term Debt	481 000	602 000	753 000	940 000
Total Current Debt	3 103 000	2 867 000	2 510 000	2 906 000
Total Equity and Debt	39 280 000	40 402 000	37 691 000	37 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 077 000	3 393 000	3 430 000	3 435 000
Revenue	3 077 000	3 393 000	3 430 000	3 435 000
Cost of Goods Sold	0	0	0	0
Salary Costs	343 000	285 000	285 000	286 000
Depreciation	55 000	54 000	62 000	65 000
Impairment	0	0	0	0
Expenditure	1 936 000	2 094 000	1 795 000	1 951 000
Operating Profit	1 140 000	1 299 000	1 634 000	1 485 000
Financial Income	457 000	3 571 000	1 274 000	1 092 000
Financial Costs	1 000	1 000	187 000	4 000
Financial Balance	456 000	3 570 000	1 087 000	1 088 000
Dividends	2 500 000	2 000 000	1 200 000	2 000 000
Net Income	1 262 000	4 505 000	2 234 000	2 147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 905 000	10 214 000	10 177 000	8 886 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	128 000	115 000	144 000	145 000
Total Tangible Assets	12 033 000	10 329 000	10 321 000	9 031 000
Total Fiancial Fixed Assets	150 000	150 000	150 000	150 000
Total Fixed Assets	12 183 000	10 479 000	10 471 000	9 181 000
Stock	0	0	0	0
Total Investments	25 093 000	28 018 000	25 448 000	25 061 000
Cash, Bank	1 274 000	1 020 000	1 029 000	2 407 000
Total Current Assets	27 097 000	29 923 000	27 220 000	28 060 000
Total Assets	39 280 000	40 402 000	37 691 000	37 241 000
Total Equity	35 695 000	36 933 000	34 428 000	33 394 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	481 000	602 000	753 000	940 000
Creditors	106 000	34 000	396 000	35 000
Unpaid Taxes	42 000	35 000	35 000	36 000
Dividends	2 500 000	2 000 000	1 200 000	2 000 000
Other Current Debt	0	283 000	205 000	175 000
Total Current Debt	3 103 000	2 867 000	2 510 000	2 906 000
Total Equity and Debt	39 280 000	40 402 000	37 691 000	37 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,54 %	12,2 %	6,49 %	6,43 %
Debt-to-Equity Ratio	0,01	0,02	0,02	0,03
Operating Profit Margin	37,05 %	38,28 %	47,64 %	43,23 %
Current Ratio	8,73	10,44	10,84	9,66
Quick Ratio	8,73	10,44	10,84	9,66
Equity Ratio	0,91	0,91	0,91	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %