1 2 3 SIVILARKITEKTER AS

1383 ASKER

Finances

Share Ownership

Return on Equity

8,67 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 882 000	1 782 000	1 942 000	1 776 000
Net Income	79 000	209 000	8 000	57 000
Total Assets	1 842 000	1 432 000	1 078 000	1 092 000
Total Equity	911 000	832 000	623 000	615 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 882 000	1 782 000	1 942 000	1 776 000
Expenditure	1 791 000	1 505 000	1 934 000	1 708 000
Operating Profit	91 000	276 000	8 000	68 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	2 000	0	0
Financial Balance	−1 000	−2 000	1 000	0
Earnings Before Tax	90 000	274 000	9 000	68 000
Tax	11 000	65 000	0	11 000
Net Income	79 000	209 000	8 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	725 000	15 000	23 000	31 000
Total Current Assets	1 117 000	1 417 000	1 055 000	1 061 000
Total Assets	1 842 000	1 432 000	1 078 000	1 092 000
Total Retained Equity	811 000	732 000	523 000	515 000
Total Equity	911 000	832 000	623 000	615 000
Total Long-Term Debt	10 000	0	0	0
Total Current Debt	920 000	600 000	455 000	478 000
Total Equity and Debt	1 842 000	1 432 000	1 078 000	1 092 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 822 000	1 782 000	1 942 000	1 776 000
Other Income	60 000	0	0	0
Revenue	1 882 000	1 782 000	1 942 000	1 776 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 095 000	1 079 000	1 437 000	1 250 000
Depreciation	150 000	8 000	8 000	12 000
Impairment	0	0	0	0
Expenditure	1 791 000	1 505 000	1 934 000	1 708 000
Operating Profit	91 000	276 000	8 000	68 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	2 000	0	0
Financial Balance	−1 000	−2 000	1 000	0
Dividends	0	0	0	0
Net Income	79 000	209 000	8 000	57 000

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	724 000	14 000	22 000	30 000
Total Tangible Assets	724 000	14 000	22 000	30 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	725 000	15 000	23 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	637 000	1 100 000	811 000	753 000
Total Current Assets	1 117 000	1 417 000	1 055 000	1 061 000
Total Assets	1 842 000	1 432 000	1 078 000	1 092 000
Total Equity	911 000	832 000	623 000	615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	0	0	0
Creditors	1 000	1 000	2 000	7 000
Unpaid Taxes	299 000	421 000	378 000	441 000
Dividends	0	0	0	0
Other Current Debt	618 000	113 000	75 000	18 000
Total Current Debt	920 000	600 000	455 000	478 000
Total Equity and Debt	1 842 000	1 432 000	1 078 000	1 092 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,67 %	25,12 %	1,28 %	9,27 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	4,84 %	15,49 %	0,41 %	3,83 %
Current Ratio	1,21	2,36	2,32	2,22
Quick Ratio	1,21	2,36	2,32	2,22
Equity Ratio	0,49	0,58	0,58	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %