SKADEBESIKTIGELSE AS

7300 ORKANGER

Finances

Return on Equity

−147,06 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 132 000	1 780 000	1 632 000	1 786 000
Net Income	100 000	−281 000	21 000	−101 000
Total Assets	352 000	293 000	422 000	589 000
Total Equity	−68 000	−168 000	114 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 132 000	1 780 000	1 632 000	1 786 000
Expenditure	1 993 000	2 132 000	1 600 000	1 870 000
Operating Profit	139 000	−352 000	32 000	−85 000
Financial Income	0	0	0	0
Financial Costs	11 000	9 000	5 000	45 000
Financial Balance	−11 000	−9 000	−5 000	−45 000
Earnings Before Tax	128 000	−360 000	27 000	−130 000
Tax	28 000	−79 000	6 000	−29 000
Net Income	100 000	−281 000	21 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	93 000	128 000	55 000	40 000
Total Current Assets	259 000	165 000	367 000	550 000
Total Assets	352 000	293 000	422 000	589 000
Total Retained Equity	−168 000	−268 000	14 000	−8 000
Total Equity	−68 000	−168 000	114 000	92 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	420 000	461 000	309 000	497 000
Total Equity and Debt	352 000	293 000	422 000	589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 132 000	1 770 000	1 632 000	1 786 000
Other Income	0	10 000	0	0
Revenue	2 132 000	1 780 000	1 632 000	1 786 000
Cost of Goods Sold	1 000	1 000	1 000	0
Salary Costs	1 576 000	1 684 000	1 221 000	1 473 000
Depreciation	7 000	7 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 993 000	2 132 000	1 600 000	1 870 000
Operating Profit	139 000	−352 000	32 000	−85 000
Financial Income	0	0	0	0
Financial Costs	11 000	9 000	5 000	45 000
Financial Balance	−11 000	−9 000	−5 000	−45 000
Dividends	0	0	0	0
Net Income	100 000	−281 000	21 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	85 000	113 000	34 000	40 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	15 000	22 000	0
Total Tangible Assets	8 000	15 000	22 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	93 000	128 000	55 000	40 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	208 000	166 000	170 000	270 000
Total Current Assets	259 000	165 000	367 000	550 000
Total Assets	352 000	293 000	422 000	589 000
Total Equity	−68 000	−168 000	114 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	47 000	67 000	40 000	29 000
Unpaid Taxes	200 000	215 000	132 000	292 000
Dividends	0	0	0	0
Other Current Debt	173 000	178 000	137 000	176 000
Total Current Debt	420 000	461 000	309 000	497 000
Total Equity and Debt	352 000	293 000	422 000	589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−147,06 %	167,26 %	18,42 %	−109,78 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	6,52 %	−19,78 %	1,96 %	−4,76 %
Current Ratio	0,62	0,36	1,19	1,11
Quick Ratio	0,62	0,36	1,19	1,11
Equity Ratio	−0,19	−0,57	0,27	0,16
Gross Profit Margin	99,95 %	99,94 %	99,94 %	100 %