SJØBERG ARKITEKTER AS

7052 TRONDHEIM

Finances

Return on Equity

−25,45 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	520 000	629 000	675 000	344 000
Net Income	−56 000	7 000	220 000	63 000
Total Assets	391 000	484 000	489 000	194 000
Total Equity	220 000	276 000	268 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	520 000	629 000	675 000	344 000
Expenditure	592 000	619 000	392 000	258 000
Operating Profit	−72 000	10 000	282 000	85 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−72 000	10 000	282 000	85 000
Tax	−16 000	2 000	62 000	22 000
Net Income	−56 000	7 000	220 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	3 000	3 000	54 000
Total Current Assets	373 000	481 000	487 000	140 000
Total Assets	391 000	484 000	489 000	194 000
Total Retained Equity	120 000	176 000	0	−52 000
Total Equity	220 000	276 000	268 000	48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	171 000	208 000	221 000	146 000
Total Equity and Debt	391 000	484 000	489 000	194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	520 000	602 000	675 000	344 000
Other Income	0	27 000	0	0
Revenue	520 000	629 000	675 000	344 000
Cost of Goods Sold	75 000	51 000	47 000	3 000
Salary Costs	404 000	409 000	211 000	172 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	592 000	619 000	392 000	258 000
Operating Profit	−72 000	10 000	282 000	85 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	100 000	0	0	0
Net Income	−56 000	7 000	220 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	0	0	51 000
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	3 000	3 000	3 000	3 000
Total Fixed Assets	19 000	3 000	3 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	373 000	205 000	330 000	140 000
Total Current Assets	373 000	481 000	487 000	140 000
Total Assets	391 000	484 000	489 000	194 000
Total Equity	220 000	276 000	268 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	4 000
Unpaid Taxes	128 000	136 000	174 000	124 000
Dividends	100 000	0	0	0
Other Current Debt	44 000	70 000	35 000	18 000
Total Current Debt	171 000	208 000	221 000	146 000
Total Equity and Debt	391 000	484 000	489 000	194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,45 %	2,54 %	82,09 %	131,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−13,85 %	1,59 %	41,78 %	24,71 %
Current Ratio	2,18	2,31	2,2	0,96
Quick Ratio	2,18	2,31	2,2	0,96
Equity Ratio	0,56	0,57	0,55	0,25
Gross Profit Margin	85,58 %	91,89 %	93,04 %	99,13 %