SKJERSTAD.NET AS

1480 SLATTUM

Finances

Return on Equity

−405,21 %

Current Ratio

0,26

Debt-to-Equity Ratio

1,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	544 000	1 111 000	1 545 000	3 617 000
Net Income	−855 000	−317 000	−143 000	498 000
Total Assets	877 000	2 404 000	2 953 000	2 951 000
Total Equity	211 000	1 066 000	1 383 000	1 526 000

Income (NOK)	2022	2021	2020	2019
Revenue	544 000	1 111 000	1 545 000	3 617 000
Expenditure	1 353 000	1 253 000	1 664 000	3 208 000
Operating Profit	−810 000	−143 000	−119 000	409 000
Financial Income	4 000	3 000	0	250 000
Financial Costs	49 000	192 000	41 000	68 000
Financial Balance	−45 000	−189 000	−41 000	182 000
Earnings Before Tax	−855 000	−332 000	−160 000	591 000
Tax	0	−15 000	−17 000	93 000
Net Income	−855 000	−317 000	−143 000	498 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	780 000	2 136 000	2 789 000	2 368 000
Total Current Assets	97 000	268 000	164 000	583 000
Total Assets	877 000	2 404 000	2 953 000	2 951 000
Total Retained Equity	51 000	906 000	1 223 000	1 366 000
Total Equity	211 000	1 066 000	1 383 000	1 526 000
Total Long-Term Debt	294 000	1 068 000	1 199 000	417 000
Total Current Debt	372 000	271 000	371 000	1 008 000
Total Equity and Debt	877 000	2 404 000	2 953 000	2 951 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	544 000	997 000	1 408 000	3 905 000
Other Income	0	114 000	137 000	−287 000
Revenue	544 000	1 111 000	1 545 000	3 617 000
Cost of Goods Sold	0	4 000	0	37 000
Salary Costs	146 000	180 000	368 000	1 756 000
Depreciation	154 000	112 000	64 000	46 000
Impairment	0	0	0	0
Expenditure	1 353 000	1 253 000	1 664 000	3 208 000
Operating Profit	−810 000	−143 000	−119 000	409 000
Financial Income	4 000	3 000	0	250 000
Financial Costs	49 000	192 000	41 000	68 000
Financial Balance	−45 000	−189 000	−41 000	182 000
Dividends	0	0	0	750 000
Net Income	−855 000	−317 000	−143 000	498 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	115 000	115 000	100 000	113 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	31 000	704 000	816 000	242 000
Total Tangible Assets	31 000	704 000	816 000	242 000
Total Fiancial Fixed Assets	633 000	1 317 000	1 873 000	2 012 000
Total Fixed Assets	780 000	2 136 000	2 789 000	2 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	2 000	2 000
Total Current Assets	97 000	268 000	164 000	583 000
Total Assets	877 000	2 404 000	2 953 000	2 951 000
Total Equity	211 000	1 066 000	1 383 000	1 526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	294 000	1 068 000	1 199 000	417 000
Creditors	7 000	17 000	48 000	57 000
Unpaid Taxes	31 000	162 000	220 000	656 000
Dividends	0	0	0	750 000
Other Current Debt	334 000	92 000	104 000	140 000
Total Current Debt	372 000	271 000	371 000	1 008 000
Total Equity and Debt	877 000	2 404 000	2 953 000	2 951 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−405,21 %	−29,74 %	−10,34 %	32,63 %
Debt-to-Equity Ratio	1,39	1	0,87	0,27
Operating Profit Margin	−148,9 %	−12,87 %	−7,7 %	11,31 %
Current Ratio	0,26	0,99	0,44	0,58
Quick Ratio	0,26	0,99	0,44	0,58
Equity Ratio	0,24	0,44	0,47	0,52
Gross Profit Margin	100 %	99,64 %	100 %	98,98 %