SKRINDEBAKKE HUS OG HYTTEBYGG AS

3650 TINN AUSTBYGD

Finances

Share Ownership

Return on Equity

9,41 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 404 000	14 644 000	7 830 000	5 192 000
Net Income	131 000	819 000	298 000	218 000
Total Assets	5 488 000	5 052 000	3 127 000	1 893 000
Total Equity	1 392 000	1 262 000	442 000	145 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 404 000	14 644 000	7 830 000	5 192 000
Expenditure	13 119 000	13 536 000	7 261 000	4 847 000
Operating Profit	304 000	1 146 000	507 000	335 000
Financial Income	0	0	0	0
Financial Costs	134 000	91 000	123 000	109 000
Financial Balance	−134 000	−91 000	−123 000	−109 000
Earnings Before Tax	171 000	1 055 000	384 000	225 000
Tax	40 000	236 000	86 000	8 000
Net Income	131 000	819 000	298 000	218 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 112 000	1 861 000	812 000	727 000
Total Current Assets	3 376 000	3 191 000	2 315 000	1 166 000
Total Assets	5 488 000	5 052 000	3 127 000	1 893 000
Total Retained Equity	892 000	762 000	−58 000	−355 000
Total Equity	1 392 000	1 262 000	442 000	145 000
Total Long-Term Debt	819 000	801 000	61 000	111 000
Total Current Debt	3 277 000	2 989 000	2 623 000	1 637 000
Total Equity and Debt	5 488 000	5 052 000	3 127 000	1 893 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 404 000	14 644 000	7 830 000	5 192 000
Other Income	0	0	0	0
Revenue	13 404 000	14 644 000	7 830 000	5 192 000
Cost of Goods Sold	5 991 000	7 059 000	3 336 000	2 313 000
Salary Costs	5 435 000	4 877 000	3 139 000	1 840 000
Depreciation	287 000	167 000	47 000	42 000
Impairment	0	0	0	0
Expenditure	13 119 000	13 536 000	7 261 000	4 847 000
Operating Profit	304 000	1 146 000	507 000	335 000
Financial Income	0	0	0	0
Financial Costs	134 000	91 000	123 000	109 000
Financial Balance	−134 000	−91 000	−123 000	−109 000
Dividends	0	0	0	0
Net Income	131 000	819 000	298 000	218 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 137 000	923 000	802 000	707 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	975 000	938 000	10 000	20 000
Total Tangible Assets	2 112 000	1 861 000	812 000	727 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 112 000	1 861 000	812 000	727 000
Stock	757 000	737 000	350 000	412 000
Total Investments	0	0	0	0
Cash, Bank	110 000	653 000	218 000	42 000
Total Current Assets	3 376 000	3 191 000	2 315 000	1 166 000
Total Assets	5 488 000	5 052 000	3 127 000	1 893 000
Total Equity	1 392 000	1 262 000	442 000	145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	819 000	801 000	61 000	111 000
Creditors	1 310 000	1 674 000	921 000	638 000
Unpaid Taxes	997 000	590 000	839 000	293 000
Dividends	0	0	0	0
Other Current Debt	560 000	519 000	275 000	160 000
Total Current Debt	3 277 000	2 989 000	2 623 000	1 637 000
Total Equity and Debt	5 488 000	5 052 000	3 127 000	1 893 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,41 %	64,9 %	67,42 %	150,34 %
Debt-to-Equity Ratio	0,59	0,63	0,14	0,77
Operating Profit Margin	2,27 %	7,83 %	6,48 %	6,45 %
Current Ratio	1,03	1,07	0,88	0,71
Quick Ratio	1,34	1,42	1,02	0,95
Equity Ratio	0,25	0,25	0,14	0,08
Gross Profit Margin	55,3 %	51,8 %	57,39 %	55,45 %