SIVILING A SOLBERG AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

479,41 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 902 000	1 710 000	1 639 000	1 829 000
Net Income	489 000	433 000	427 000	681 000
Total Assets	1 368 000	1 464 000	994 000	1 628 000
Total Equity	102 000	412 000	629 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 902 000	1 710 000	1 639 000	1 829 000
Expenditure	1 276 000	1 152 000	1 100 000	962 000
Operating Profit	626 000	559 000	539 000	867 000
Financial Income	2 000	0	8 000	6 000
Financial Costs	0	3 000	1 000	0
Financial Balance	2 000	−3 000	7 000	6 000
Earnings Before Tax	628 000	556 000	546 000	872 000
Tax	138 000	122 000	119 000	192 000
Net Income	489 000	433 000	427 000	681 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	14 000	56 000	105 000
Total Current Assets	1 357 000	1 450 000	938 000	1 523 000
Total Assets	1 368 000	1 464 000	994 000	1 628 000
Total Retained Equity	2 000	312 000	529 000	102 000
Total Equity	102 000	412 000	629 000	202 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	1 266 000	1 052 000	365 000	1 425 000
Total Equity and Debt	1 368 000	1 464 000	994 000	1 628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 902 000	1 710 000	1 639 000	1 827 000
Other Income	0	0	0	2 000
Revenue	1 902 000	1 710 000	1 639 000	1 829 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 045 000	858 000	814 000	701 000
Depreciation	0	50 000	55 000	55 000
Impairment	0	0	0	0
Expenditure	1 276 000	1 152 000	1 100 000	962 000
Operating Profit	626 000	559 000	539 000	867 000
Financial Income	2 000	0	8 000	6 000
Financial Costs	0	3 000	1 000	0
Financial Balance	2 000	−3 000	7 000	6 000
Dividends	800 000	650 000	0	1 000 000
Net Income	489 000	433 000	427 000	681 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	14 000	6 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	50 000	105 000
Total Tangible Assets	0	0	50 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	14 000	56 000	105 000
Stock	0	0	0	0
Total Investments	500 000	500 000	500 000	0
Cash, Bank	268 000	557 000	82 000	1 055 000
Total Current Assets	1 357 000	1 450 000	938 000	1 523 000
Total Assets	1 368 000	1 464 000	994 000	1 628 000
Total Equity	102 000	412 000	629 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	59 000	17 000	11 000	1 000
Unpaid Taxes	170 000	149 000	124 000	145 000
Dividends	800 000	650 000	0	1 000 000
Other Current Debt	902 000	756 000	103 000	1 080 000
Total Current Debt	1 266 000	1 052 000	365 000	1 425 000
Total Equity and Debt	1 368 000	1 464 000	994 000	1 628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	479,41 %	105,1 %	67,89 %	337,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,91 %	32,69 %	32,89 %	47,4 %
Current Ratio	1,07	1,38	2,57	1,07
Quick Ratio	1,07	1,38	2,57	1,07
Equity Ratio	0,07	0,28	0,63	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %