SKAGE TRANSPORT AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

9,2 %

Current Ratio

3,13

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 921 000	4 350 000	2 711 000	1 722 000
Net Income	319 000	249 000	102 000	−138 000
Total Assets	5 586 000	5 124 000	3 445 000	3 121 000
Total Equity	3 468 000	3 148 000	2 899 000	2 797 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 921 000	4 350 000	2 711 000	1 722 000
Expenditure	5 471 000	4 037 000	2 561 000	1 919 000
Operating Profit	451 000	313 000	152 000	−197 000
Financial Income	6 000	2 000	11 000	22 000
Financial Costs	46 000	26 000	0	1 000
Financial Balance	−40 000	−24 000	11 000	21 000
Earnings Before Tax	411 000	289 000	163 000	−176 000
Tax	91 000	40 000	61 000	−38 000
Net Income	319 000	249 000	102 000	−138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 650 000	3 039 000	152 000	362 000
Total Current Assets	2 936 000	2 085 000	3 293 000	2 759 000
Total Assets	5 586 000	5 124 000	3 445 000	3 121 000
Total Retained Equity	3 078 000	2 758 000	2 509 000	2 407 000
Total Equity	3 468 000	3 148 000	2 899 000	2 797 000
Total Long-Term Debt	1 180 000	1 378 000	0	9 000
Total Current Debt	938 000	598 000	546 000	314 000
Total Equity and Debt	5 586 000	5 124 000	3 445 000	3 121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 884 000	4 350 000	2 711 000	1 722 000
Other Income	38 000	0	0	0
Revenue	5 921 000	4 350 000	2 711 000	1 722 000
Cost of Goods Sold	1 836 000	857 000	525 000	237 000
Salary Costs	1 331 000	1 278 000	671 000	499 000
Depreciation	351 000	303 000	210 000	261 000
Impairment	0	0	0	0
Expenditure	5 471 000	4 037 000	2 561 000	1 919 000
Operating Profit	451 000	313 000	152 000	−197 000
Financial Income	6 000	2 000	11 000	22 000
Financial Costs	46 000	26 000	0	1 000
Financial Balance	−40 000	−24 000	11 000	21 000
Dividends	0	0	0	0
Net Income	319 000	249 000	102 000	−138 000

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	2 644 000	2 995 000	108 000	317 000
Total Tangible Assets	2 644 000	2 995 000	108 000	317 000
Total Fiancial Fixed Assets	6 000	45 000	45 000	44 000
Total Fixed Assets	2 650 000	3 039 000	152 000	362 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 137 000	1 471 000	2 810 000	2 330 000
Total Current Assets	2 936 000	2 085 000	3 293 000	2 759 000
Total Assets	5 586 000	5 124 000	3 445 000	3 121 000
Total Equity	3 468 000	3 148 000	2 899 000	2 797 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 180 000	1 378 000	0	9 000
Creditors	547 000	230 000	224 000	130 000
Unpaid Taxes	215 000	222 000	171 000	128 000
Dividends	0	0	0	0
Other Current Debt	172 000	147 000	82 000	52 000
Total Current Debt	938 000	598 000	546 000	314 000
Total Equity and Debt	5 586 000	5 124 000	3 445 000	3 121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,2 %	7,91 %	3,52 %	−4,93 %
Debt-to-Equity Ratio	0,34	0,44	0	0
Operating Profit Margin	7,62 %	7,2 %	5,61 %	−11,44 %
Current Ratio	3,13	3,49	6,03	8,79
Quick Ratio	3,13	3,49	6,03	8,79
Equity Ratio	0,62	0,61	0,84	0,9
Gross Profit Margin	68,99 %	80,3 %	80,63 %	86,24 %