SIVILINGENIØR SVERRE CHRISTENSEN AS

1440 DRØBAK

Finances

Share Ownership

Return on Equity

19,47 %

Current Ratio

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 985 000	833 000	968 000	1 687 000
Net Income	1 868 000	264 000	−60 000	189 000
Total Assets	12 747 000	14 280 000	14 059 000	14 268 000
Total Equity	9 592 000	8 223 000	7 959 000	8 019 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 985 000	833 000	968 000	1 687 000
Expenditure	356 000	574 000	1 030 000	1 397 000
Operating Profit	2 630 000	260 000	−63 000	290 000
Financial Income	13 000	177 000	138 000	131 000
Financial Costs	228 000	148 000	187 000	194 000
Financial Balance	−215 000	29 000	−49 000	−63 000
Earnings Before Tax	2 414 000	289 000	−111 000	227 000
Tax	546 000	24 000	−51 000	38 000
Net Income	1 868 000	264 000	−60 000	189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 568 000	13 352 000	13 352 000	13 167 000
Total Current Assets	1 179 000	928 000	707 000	1 102 000
Total Assets	12 747 000	14 280 000	14 059 000	14 268 000
Total Retained Equity	9 092 000	7 723 000	7 459 000	7 519 000
Total Equity	9 592 000	8 223 000	7 959 000	8 019 000
Total Long-Term Debt	2 567 000	5 896 000	5 945 000	5 735 000
Total Current Debt	589 000	161 000	155 000	514 000
Total Equity and Debt	12 747 000	14 280 000	14 059 000	14 268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	109 000	755 000
Other Income	2 985 000	833 000	859 000	932 000
Revenue	2 985 000	833 000	968 000	1 687 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−77 000	124 000	650 000	863 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	356 000	574 000	1 030 000	1 397 000
Operating Profit	2 630 000	260 000	−63 000	290 000
Financial Income	13 000	177 000	138 000	131 000
Financial Costs	228 000	148 000	187 000	194 000
Financial Balance	−215 000	29 000	−49 000	−63 000
Dividends	500 000	0	0	0
Net Income	1 868 000	264 000	−60 000	189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 568 000	13 352 000	13 352 000	13 161 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 568 000	13 352 000	13 352 000	13 161 000
Total Fiancial Fixed Assets	0	0	0	5 000
Total Fixed Assets	11 568 000	13 352 000	13 352 000	13 167 000
Stock	0	0	0	0
Total Investments	644 000	723 000	559 000	559 000
Cash, Bank	497 000	193 000	92 000	493 000
Total Current Assets	1 179 000	928 000	707 000	1 102 000
Total Assets	12 747 000	14 280 000	14 059 000	14 268 000
Total Equity	9 592 000	8 223 000	7 959 000	8 019 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 567 000	5 896 000	5 945 000	5 735 000
Creditors	12 000	1 000	0	10 000
Unpaid Taxes	0	5 000	57 000	309 000
Dividends	500 000	0	0	0
Other Current Debt	31 000	129 000	98 000	172 000
Total Current Debt	589 000	161 000	155 000	514 000
Total Equity and Debt	12 747 000	14 280 000	14 059 000	14 268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,47 %	3,21 %	−0,75 %	2,36 %
Debt-to-Equity Ratio	0,27	0,72	0,75	0,72
Operating Profit Margin	88,11 %	31,21 %	−6,51 %	17,19 %
Current Ratio	2	5,76	4,56	2,14
Quick Ratio	2	5,76	4,56	2,14
Equity Ratio	0,75	0,58	0,57	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %