SINOBERBARNEHAGENE AS

1480 SLATTUM

Finances

Share Ownership

Return on Equity

13,74 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 014 000	11 332 000	11 521 000	12 265 000
Net Income	25 000	21 000	20 000	20 000
Total Assets	2 256 000	2 156 000	2 031 000	1 786 000
Total Equity	182 000	157 000	136 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 014 000	11 332 000	11 521 000	12 265 000
Expenditure	11 996 000	11 309 000	11 496 000	12 253 000
Operating Profit	18 000	24 000	26 000	11 000
Financial Income	13 000	3 000	7 000	15 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	7 000	15 000
Earnings Before Tax	31 000	26 000	33 000	26 000
Tax	5 000	5 000	12 000	6 000
Net Income	25 000	21 000	20 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	28 000	31 000	10 000
Total Current Assets	2 184 000	2 129 000	2 000 000	1 776 000
Total Assets	2 256 000	2 156 000	2 031 000	1 786 000
Total Retained Equity	152 000	127 000	106 000	85 000
Total Equity	182 000	157 000	136 000	115 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 074 000	1 999 000	1 895 000	1 671 000
Total Equity and Debt	2 256 000	2 156 000	2 031 000	1 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 100 000	2 075 000	1 778 000	2 049 000
Other Income	9 914 000	9 258 000	9 744 000	10 215 000
Revenue	12 014 000	11 332 000	11 521 000	12 265 000
Cost of Goods Sold	216 000	184 000	127 000	181 000
Salary Costs	9 664 000	9 130 000	9 425 000	9 887 000
Depreciation	5 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	11 996 000	11 309 000	11 496 000	12 253 000
Operating Profit	18 000	24 000	26 000	11 000
Financial Income	13 000	3 000	7 000	15 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	7 000	15 000
Dividends	0	0	0	0
Net Income	25 000	21 000	20 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	10 000
Real Eastate	72 000	28 000	31 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	72 000	28 000	31 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 000	28 000	31 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 748 000	1 793 000	1 679 000	1 420 000
Total Current Assets	2 184 000	2 129 000	2 000 000	1 776 000
Total Assets	2 256 000	2 156 000	2 031 000	1 786 000
Total Equity	182 000	157 000	136 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	71 000	5 000	1 000
Unpaid Taxes	507 000	485 000	510 000	605 000
Dividends	0	0	0	0
Other Current Debt	1 513 000	1 438 000	1 377 000	1 063 000
Total Current Debt	2 074 000	1 999 000	1 895 000	1 671 000
Total Equity and Debt	2 256 000	2 156 000	2 031 000	1 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,74 %	13,38 %	14,71 %	17,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,15 %	0,21 %	0,23 %	0,09 %
Current Ratio	1,05	1,07	1,06	1,06
Quick Ratio	1,05	1,07	1,06	1,06
Equity Ratio	0,08	0,07	0,07	0,06
Gross Profit Margin	98,2 %	98,38 %	98,9 %	98,52 %