SIVILARKITEKT TORDIS HOEM AS

0875 OSLO

Finances

Share Ownership

Return on Equity

−103,7 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	700 000	678 000	654 000	946 000
Net Income	−56 000	22 000	71 000	−71 000
Total Assets	320 000	457 000	356 000	364 000
Total Equity	54 000	110 000	89 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	700 000	678 000	654 000	946 000
Expenditure	757 000	656 000	582 000	1 016 000
Operating Profit	−56 000	22 000	72 000	−71 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−56 000	22 000	71 000	−71 000
Tax	0	0	0	0
Net Income	−56 000	22 000	71 000	−71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	320 000	457 000	356 000	364 000
Total Assets	320 000	457 000	356 000	364 000
Total Retained Equity	−46 000	10 000	−11 000	−83 000
Total Equity	54 000	110 000	89 000	17 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	266 000	347 000	267 000	347 000
Total Equity and Debt	320 000	457 000	356 000	364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	700 000	678 000	654 000	946 000
Other Income	0	0	0	0
Revenue	700 000	678 000	654 000	946 000
Cost of Goods Sold	8 000	30 000	12 000	75 000
Salary Costs	545 000	460 000	369 000	766 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	757 000	656 000	582 000	1 016 000
Operating Profit	−56 000	22 000	72 000	−71 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−56 000	22 000	71 000	−71 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	200 000	224 000	192 000	217 000
Total Current Assets	320 000	457 000	356 000	364 000
Total Assets	320 000	457 000	356 000	364 000
Total Equity	54 000	110 000	89 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	2 000	0
Unpaid Taxes	189 000	205 000	183 000	239 000
Dividends	0	0	0	0
Other Current Debt	74 000	141 000	82 000	108 000
Total Current Debt	266 000	347 000	267 000	347 000
Total Equity and Debt	320 000	457 000	356 000	364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−103,7 %	20 %	79,78 %	−417,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−8 %	3,24 %	11,01 %	−7,51 %
Current Ratio	1,2	1,32	1,33	1,05
Quick Ratio	1,2	1,32	1,33	1,05
Equity Ratio	0,17	0,24	0,25	0,05
Gross Profit Margin	98,86 %	95,58 %	98,17 %	92,07 %