SNEKKERMESTER PER INDERGÅRD AS

7083 LEINSTRAND

Finances

Share Ownership

Return on Equity

77,82 %

Current Ratio

2,34

Debt-to-Equity Ratio

3,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 726 000	4 927 000	5 159 000	4 945 000
Net Income	228 000	185 000	120 000	302 000
Total Assets	2 323 000	1 849 000	2 030 000	1 834 000
Total Equity	293 000	64 000	−120 000	−240 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 726 000	4 927 000	5 159 000	4 945 000
Expenditure	5 449 000	4 670 000	5 013 000	4 600 000
Operating Profit	277 000	257 000	146 000	345 000
Financial Income	32 000	1 000	1 000	8 000
Financial Costs	80 000	72 000	28 000	52 000
Financial Balance	−48 000	−71 000	−27 000	−44 000
Earnings Before Tax	228 000	185 000	120 000	302 000
Tax	0	0	0	0
Net Income	228 000	185 000	120 000	302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 000	0	0	0
Total Current Assets	2 239 000	1 849 000	2 030 000	1 834 000
Total Assets	2 323 000	1 849 000	2 030 000	1 834 000
Total Retained Equity	93 000	−136 000	−320 000	−440 000
Total Equity	293 000	64 000	−120 000	−240 000
Total Long-Term Debt	1 073 000	1 127 000	1 125 000	1 193 000
Total Current Debt	957 000	658 000	1 026 000	882 000
Total Equity and Debt	2 323 000	1 849 000	2 030 000	1 834 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 726 000	4 927 000	5 159 000	4 945 000
Other Income	0	0	0	0
Revenue	5 726 000	4 927 000	5 159 000	4 945 000
Cost of Goods Sold	1 847 000	1 437 000	1 886 000	2 014 000
Salary Costs	2 918 000	2 550 000	2 388 000	1 809 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 449 000	4 670 000	5 013 000	4 600 000
Operating Profit	277 000	257 000	146 000	345 000
Financial Income	32 000	1 000	1 000	8 000
Financial Costs	80 000	72 000	28 000	52 000
Financial Balance	−48 000	−71 000	−27 000	−44 000
Dividends	0	0	0	0
Net Income	228 000	185 000	120 000	302 000

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	84 000	0	0	0
Total Tangible Assets	84 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	84 000	0	0	0
Stock	286 000	312 000	244 000	217 000
Total Investments	0	67 000	0	0
Cash, Bank	1 147 000	778 000	921 000	512 000
Total Current Assets	2 239 000	1 849 000	2 030 000	1 834 000
Total Assets	2 323 000	1 849 000	2 030 000	1 834 000
Total Equity	293 000	64 000	−120 000	−240 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 073 000	1 127 000	1 125 000	1 193 000
Creditors	253 000	24 000	317 000	304 000
Unpaid Taxes	403 000	395 000	471 000	404 000
Dividends	0	0	0	0
Other Current Debt	301 000	239 000	237 000	174 000
Total Current Debt	957 000	658 000	1 026 000	882 000
Total Equity and Debt	2 323 000	1 849 000	2 030 000	1 834 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,82 %	289,06 %	−100 %	−125,83 %
Debt-to-Equity Ratio	3,66	17,61	−9,38	−4,97
Operating Profit Margin	4,84 %	5,22 %	2,83 %	6,98 %
Current Ratio	2,34	2,81	1,98	2,08
Quick Ratio	3,34	5,34	2,6	2,76
Equity Ratio	0,13	0,03	−0,06	−0,13
Gross Profit Margin	67,74 %	70,83 %	63,44 %	59,27 %