SKANDINAVISK PROSJEKTUTVIKLING AS

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,34 %

Current Ratio

17,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	951 000	1 716 000	1 149 000	2 244 000
Net Income	268 000	929 000	549 000	1 195 000
Total Assets	6 545 000	7 634 000	6 653 000	6 938 000
Total Equity	6 173 000	6 905 000	5 976 000	5 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	951 000	1 716 000	1 149 000	2 244 000
Expenditure	608 000	526 000	444 000	715 000
Operating Profit	343 000	1 190 000	705 000	1 529 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−1 000	3 000
Earnings Before Tax	344 000	1 190 000	704 000	1 532 000
Tax	76 000	262 000	155 000	337 000
Net Income	268 000	929 000	549 000	1 195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	6 545 000	7 634 000	6 653 000	6 938 000
Total Assets	6 545 000	7 634 000	6 653 000	6 938 000
Total Retained Equity	5 923 000	6 655 000	5 726 000	5 177 000
Total Equity	6 173 000	6 905 000	5 976 000	5 427 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	372 000	730 000	677 000	1 511 000
Total Equity and Debt	6 545 000	7 634 000	6 653 000	6 938 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	951 000	1 841 000	1 024 000	2 244 000
Other Income	0	−125 000	125 000	0
Revenue	951 000	1 716 000	1 149 000	2 244 000
Cost of Goods Sold	0	0	0	0
Salary Costs	419 000	420 000	239 000	419 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	608 000	526 000	444 000	715 000
Operating Profit	343 000	1 190 000	705 000	1 529 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−1 000	3 000
Dividends	0	0	0	500 000
Net Income	268 000	929 000	549 000	1 195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 437 000	7 333 000	6 354 000	6 461 000
Total Current Assets	6 545 000	7 634 000	6 653 000	6 938 000
Total Assets	6 545 000	7 634 000	6 653 000	6 938 000
Total Equity	6 173 000	6 905 000	5 976 000	5 427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	1 000	1 000
Unpaid Taxes	78 000	104 000	62 000	175 000
Dividends	0	0	0	500 000
Other Current Debt	218 000	363 000	459 000	497 000
Total Current Debt	372 000	730 000	677 000	1 511 000
Total Equity and Debt	6 545 000	7 634 000	6 653 000	6 938 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,34 %	13,45 %	9,19 %	22,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,07 %	69,35 %	61,36 %	68,14 %
Current Ratio	17,59	10,46	9,83	4,59
Quick Ratio	17,59	10,46	9,83	4,59
Equity Ratio	0,94	0,9	0,9	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %