SEM JORD AS

1389 HEGGEDAL

Finances

Share Ownership

Return on Equity

33,31 %

Current Ratio

6,71

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 679 000	2 331 000	2 236 000	1 512 000
Net Income	951 000	319 000	694 000	744 000
Total Assets	3 298 000	2 145 000	1 971 000	2 413 000
Total Equity	2 855 000	1 904 000	1 585 000	2 191 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 679 000	2 331 000	2 236 000	1 512 000
Expenditure	1 462 000	1 924 000	1 354 000	558 000
Operating Profit	1 218 000	407 000	881 000	954 000
Financial Income	2 000	2 000	9 000	2 000
Financial Costs	0	0	0	2 000
Financial Balance	2 000	2 000	9 000	0
Earnings Before Tax	1 219 000	409 000	889 000	954 000
Tax	268 000	90 000	196 000	210 000
Net Income	951 000	319 000	694 000	744 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	425 000	137 000	179 000	423 000
Total Current Assets	2 873 000	2 008 000	1 793 000	1 990 000
Total Assets	3 298 000	2 145 000	1 971 000	2 413 000
Total Retained Equity	2 753 000	1 802 000	1 483 000	2 089 000
Total Equity	2 855 000	1 904 000	1 585 000	2 191 000
Total Long-Term Debt	15 000	5 000	9 000	12 000
Total Current Debt	428 000	236 000	378 000	211 000
Total Equity and Debt	3 298 000	2 145 000	1 971 000	2 413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 602 000	2 331 000	2 175 000	1 512 000
Other Income	77 000	0	60 000	0
Revenue	2 679 000	2 331 000	2 236 000	1 512 000
Cost of Goods Sold	843 000	1 384 000	679 000	146 000
Salary Costs	0	0	0	0
Depreciation	124 000	42 000	102 000	47 000
Impairment	0	0	0	0
Expenditure	1 462 000	1 924 000	1 354 000	558 000
Operating Profit	1 218 000	407 000	881 000	954 000
Financial Income	2 000	2 000	9 000	2 000
Financial Costs	0	0	0	2 000
Financial Balance	2 000	2 000	9 000	0
Dividends	0	0	1 300 000	0
Net Income	951 000	319 000	694 000	744 000

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	425 000	137 000	179 000	423 000
Fixtures	0	0	0	0
Total Tangible Assets	425 000	137 000	179 000	423 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	425 000	137 000	179 000	423 000
Stock	5 000	22 000	8 000	24 000
Total Investments	0	0	0	0
Cash, Bank	2 745 000	1 729 000	1 548 000	1 641 000
Total Current Assets	2 873 000	2 008 000	1 793 000	1 990 000
Total Assets	3 298 000	2 145 000	1 971 000	2 413 000
Total Equity	2 855 000	1 904 000	1 585 000	2 191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	5 000	9 000	12 000
Creditors	85 000	142 000	161 000	4 000
Unpaid Taxes	85 000	0	9 000	7 000
Dividends	0	0	1 300 000	0
Other Current Debt	0	0	9 000	0
Total Current Debt	428 000	236 000	378 000	211 000
Total Equity and Debt	3 298 000	2 145 000	1 971 000	2 413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,31 %	16,75 %	43,79 %	33,96 %
Debt-to-Equity Ratio	0,01	0	0,01	0,01
Operating Profit Margin	45,46 %	17,46 %	39,4 %	63,1 %
Current Ratio	6,71	8,51	4,74	9,43
Quick Ratio	6,79	9,38	4,85	10,64
Equity Ratio	0,87	0,89	0,8	0,91
Gross Profit Margin	68,53 %	40,63 %	69,63 %	90,34 %