SJUR DAHL ARMERING AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

111,78 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 797 000	9 760 000	6 494 000	6 861 000
Net Income	1 983 000	1 706 000	466 000	687 000
Total Assets	5 866 000	4 814 000	2 495 000	2 997 000
Total Equity	1 774 000	1 191 000	685 000	619 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 797 000	9 760 000	6 494 000	6 861 000
Expenditure	9 253 000	7 572 000	5 897 000	5 991 000
Operating Profit	2 543 000	2 187 000	597 000	871 000
Financial Income	0	0	0	12 000
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	11 000
Earnings Before Tax	2 542 000	2 187 000	597 000	882 000
Tax	560 000	481 000	131 000	195 000
Net Income	1 983 000	1 706 000	466 000	687 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	907 000	751 000	944 000	1 181 000
Total Current Assets	4 959 000	4 063 000	1 551 000	1 816 000
Total Assets	5 866 000	4 814 000	2 495 000	2 997 000
Total Retained Equity	1 674 000	1 091 000	585 000	519 000
Total Equity	1 774 000	1 191 000	685 000	619 000
Total Long-Term Debt	0	8 000	23 000	33 000
Total Current Debt	4 093 000	3 615 000	1 787 000	2 344 000
Total Equity and Debt	5 866 000	4 814 000	2 495 000	2 997 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 763 000	9 746 000	6 480 000	6 791 000
Other Income	33 000	14 000	14 000	70 000
Revenue	11 797 000	9 760 000	6 494 000	6 861 000
Cost of Goods Sold	1 481 000	1 258 000	1 004 000	770 000
Salary Costs	6 181 000	5 028 000	3 735 000	4 096 000
Depreciation	324 000	290 000	308 000	277 000
Impairment	0	0	0	0
Expenditure	9 253 000	7 572 000	5 897 000	5 991 000
Operating Profit	2 543 000	2 187 000	597 000	871 000
Financial Income	0	0	0	12 000
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	11 000
Dividends	1 400 000	1 200 000	400 000	1 000 000
Net Income	1 983 000	1 706 000	466 000	687 000

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	907 000	751 000	944 000	1 181 000
Total Tangible Assets	907 000	751 000	944 000	1 181 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	907 000	751 000	944 000	1 181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 827 000	1 033 000	311 000	1 306 000
Total Current Assets	4 959 000	4 063 000	1 551 000	1 816 000
Total Assets	5 866 000	4 814 000	2 495 000	2 997 000
Total Equity	1 774 000	1 191 000	685 000	619 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	23 000	33 000
Creditors	74 000	87 000	101 000	71 000
Unpaid Taxes	1 136 000	991 000	543 000	455 000
Dividends	1 400 000	1 200 000	400 000	1 000 000
Other Current Debt	915 000	841 000	602 000	649 000
Total Current Debt	4 093 000	3 615 000	1 787 000	2 344 000
Total Equity and Debt	5 866 000	4 814 000	2 495 000	2 997 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,78 %	143,24 %	68,03 %	110,99 %
Debt-to-Equity Ratio	0	0,01	0,03	0,05
Operating Profit Margin	21,56 %	22,41 %	9,19 %	12,69 %
Current Ratio	1,21	1,12	0,87	0,77
Quick Ratio	1,21	1,12	0,87	0,77
Equity Ratio	0,3	0,25	0,27	0,21
Gross Profit Margin	87,45 %	87,11 %	84,54 %	88,78 %