SPINDEL - ARKITEKTUR OG EIENDOM AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

7,92 %

Current Ratio

3,85

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 434 000	2 251 000	3 687 000	8 237 000
Net Income	104 000	308 000	545 000	1 016 000
Total Assets	1 792 000	1 703 000	2 313 000	5 297 000
Total Equity	1 313 000	1 210 000	902 000	1 357 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 434 000	2 251 000	3 687 000	8 237 000
Expenditure	2 302 000	1 856 000	2 993 000	6 841 000
Operating Profit	132 000	395 000	695 000	1 395 000
Financial Income	1 000	0	1 000	203 000
Financial Costs	0	0	0	296 000
Financial Balance	1 000	0	1 000	−93 000
Earnings Before Tax	133 000	395 000	696 000	1 302 000
Tax	29 000	87 000	151 000	287 000
Net Income	104 000	308 000	545 000	1 016 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	32 000	52 000	39 000
Total Current Assets	1 775 000	1 671 000	2 261 000	5 258 000
Total Assets	1 792 000	1 703 000	2 313 000	5 297 000
Total Retained Equity	983 000	880 000	572 000	1 027 000
Total Equity	1 313 000	1 210 000	902 000	1 357 000
Total Long-Term Debt	18 000	21 000	31 000	36 000
Total Current Debt	461 000	472 000	1 380 000	3 904 000
Total Equity and Debt	1 792 000	1 703 000	2 313 000	5 297 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 434 000	2 251 000	3 637 000	7 954 000
Other Income	0	0	51 000	283 000
Revenue	2 434 000	2 251 000	3 687 000	8 237 000
Cost of Goods Sold	0	8 000	1 422 000	5 309 000
Salary Costs	2 032 000	1 629 000	1 081 000	776 000
Depreciation	15 000	20 000	15 000	5 000
Impairment	0	0	0	0
Expenditure	2 302 000	1 856 000	2 993 000	6 841 000
Operating Profit	132 000	395 000	695 000	1 395 000
Financial Income	1 000	0	1 000	203 000
Financial Costs	0	0	0	296 000
Financial Balance	1 000	0	1 000	−93 000
Dividends	0	0	1 000 000	1 000 000
Net Income	104 000	308 000	545 000	1 016 000

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	29 000
Fixtures	17 000	32 000	52 000	10 000
Total Tangible Assets	17 000	32 000	52 000	39 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	32 000	52 000	39 000
Stock	0	0	0	3 363 000
Total Investments	0	0	0	0
Cash, Bank	1 296 000	1 349 000	1 974 000	767 000
Total Current Assets	1 775 000	1 671 000	2 261 000	5 258 000
Total Assets	1 792 000	1 703 000	2 313 000	5 297 000
Total Equity	1 313 000	1 210 000	902 000	1 357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 000	21 000	31 000	36 000
Creditors	56 000	41 000	0	15 000
Unpaid Taxes	206 000	237 000	174 000	132 000
Dividends	0	0	1 000 000	1 000 000
Other Current Debt	167 000	98 000	51 000	2 614 000
Total Current Debt	461 000	472 000	1 380 000	3 904 000
Total Equity and Debt	1 792 000	1 703 000	2 313 000	5 297 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,92 %	25,45 %	60,42 %	74,87 %
Debt-to-Equity Ratio	0,01	0,02	0,03	0,03
Operating Profit Margin	5,42 %	17,55 %	18,85 %	16,94 %
Current Ratio	3,85	3,54	1,64	1,35
Quick Ratio	3,85	3,54	1,64	9,72
Equity Ratio	0,73	0,71	0,39	0,26
Gross Profit Margin	100 %	99,64 %	61,43 %	35,55 %