Sandvika Blikkenslagerforretning AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

5,93 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 973 000	5 774 000	4 499 000	3 128 000
Net Income	34 000	322 000	365 000	530 000
Total Assets	1 704 000	2 100 000	1 600 000	1 643 000
Total Equity	573 000	539 000	359 000	292 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 973 000	5 774 000	4 499 000	3 128 000
Expenditure	5 917 000	5 354 000	4 028 000	2 458 000
Operating Profit	56 000	420 000	472 000	678 000
Financial Income	0	0	0	2 000
Financial Costs	11 000	5 000	1 000	1 000
Financial Balance	−11 000	−5 000	−1 000	1 000
Earnings Before Tax	45 000	415 000	471 000	679 000
Tax	11 000	93 000	106 000	149 000
Net Income	34 000	322 000	365 000	530 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	413 000	436 000	111 000	100 000
Total Current Assets	1 291 000	1 664 000	1 489 000	1 543 000
Total Assets	1 704 000	2 100 000	1 600 000	1 643 000
Total Retained Equity	473 000	439 000	259 000	192 000
Total Equity	573 000	539 000	359 000	292 000
Total Long-Term Debt	213 000	269 000	8 000	11 000
Total Current Debt	918 000	1 293 000	1 232 000	1 341 000
Total Equity and Debt	1 704 000	2 100 000	1 600 000	1 643 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 973 000	5 774 000	4 499 000	3 128 000
Other Income	0	0	0	0
Revenue	5 973 000	5 774 000	4 499 000	3 128 000
Cost of Goods Sold	3 317 000	2 578 000	1 811 000	904 000
Salary Costs	1 906 000	2 254 000	1 835 000	1 290 000
Depreciation	119 000	129 000	33 000	27 000
Impairment	0	0	0	0
Expenditure	5 917 000	5 354 000	4 028 000	2 458 000
Operating Profit	56 000	420 000	472 000	678 000
Financial Income	0	0	0	2 000
Financial Costs	11 000	5 000	1 000	1 000
Financial Balance	−11 000	−5 000	−1 000	1 000
Dividends	0	150 000	300 000	350 000
Net Income	34 000	322 000	365 000	530 000

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	413 000	436 000	111 000	100 000
Total Tangible Assets	413 000	436 000	111 000	100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	413 000	436 000	111 000	100 000
Stock	80 000	0	6 000	10 000
Total Investments	0	0	0	0
Cash, Bank	974 000	1 257 000	1 187 000	1 031 000
Total Current Assets	1 291 000	1 664 000	1 489 000	1 543 000
Total Assets	1 704 000	2 100 000	1 600 000	1 643 000
Total Equity	573 000	539 000	359 000	292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	213 000	269 000	8 000	11 000
Creditors	276 000	252 000	132 000	124 000
Unpaid Taxes	365 000	364 000	322 000	508 000
Dividends	0	150 000	300 000	350 000
Other Current Debt	265 000	434 000	372 000	207 000
Total Current Debt	918 000	1 293 000	1 232 000	1 341 000
Total Equity and Debt	1 704 000	2 100 000	1 600 000	1 643 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,93 %	59,74 %	101,67 %	181,51 %
Debt-to-Equity Ratio	0,37	0,5	0,02	0,04
Operating Profit Margin	0,94 %	7,27 %	10,49 %	21,68 %
Current Ratio	1,41	1,29	1,21	1,15
Quick Ratio	1,54	1,29	1,21	1,16
Equity Ratio	0,34	0,26	0,22	0,18
Gross Profit Margin	44,47 %	55,35 %	59,75 %	71,1 %