SKEIKAMPEN VEKST AS

2651 ØSTRE GAUSDAL

Finances

Share Ownership

Return on Equity

−12,27 %

Current Ratio

5,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	165 000	400 000	3 866 000	114 000
Net Income	−102 000	20 000	2 916 000	−284 000
Total Assets	1 019 000	1 101 000	4 777 000	1 264 000
Total Equity	831 000	934 000	914 000	998 000

Income (NOK)	2022	2021	2020	2019
Revenue	165 000	400 000	3 866 000	114 000
Expenditure	281 000	376 000	212 000	441 000
Operating Profit	−116 000	23 000	3 653 000	−327 000
Financial Income	13 000	4 000	7 000	48 000
Financial Costs	0	2 000	0	5 000
Financial Balance	13 000	2 000	7 000	43 000
Earnings Before Tax	−102 000	25 000	3 660 000	−284 000
Tax	0	6 000	744 000	0
Net Income	−102 000	20 000	2 916 000	−284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 019 000	1 101 000	4 777 000	1 264 000
Total Assets	1 019 000	1 101 000	4 777 000	1 264 000
Total Retained Equity	381 000	484 000	464 000	548 000
Total Equity	831 000	934 000	914 000	998 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	188 000	167 000	3 863 000	266 000
Total Equity and Debt	1 019 000	1 101 000	4 777 000	1 264 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	250 000	3 750 000	0
Other Income	165 000	150 000	116 000	114 000
Revenue	165 000	400 000	3 866 000	114 000
Cost of Goods Sold	36 000	112 000	0	268 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	281 000	376 000	212 000	441 000
Operating Profit	−116 000	23 000	3 653 000	−327 000
Financial Income	13 000	4 000	7 000	48 000
Financial Costs	0	2 000	0	5 000
Financial Balance	13 000	2 000	7 000	43 000
Dividends	0	0	3 000 000	0
Net Income	−102 000	20 000	2 916 000	−284 000

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	4 000	4 000	4 000	4 000
Cash, Bank	851 000	942 000	4 657 000	1 146 000
Total Current Assets	1 019 000	1 101 000	4 777 000	1 264 000
Total Assets	1 019 000	1 101 000	4 777 000	1 264 000
Total Equity	831 000	934 000	914 000	998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	6 000	3 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	3 000 000	0
Other Current Debt	165 000	155 000	3 116 000	264 000
Total Current Debt	188 000	167 000	3 863 000	266 000
Total Equity and Debt	1 019 000	1 101 000	4 777 000	1 264 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,27 %	2,14 %	319,04 %	−28,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−70,3 %	5,75 %	94,49 %	−286,84 %
Current Ratio	5,42	6,59	1,24	4,75
Quick Ratio	5,42	6,59	1,24	4,75
Equity Ratio	0,82	0,85	0,19	0,79
Gross Profit Margin	78,18 %	72 %	100 %	−135,09 %