SKIAKER BYGG AS

2750 GRAN

Finances

Share Ownership

Return on Equity

1,08 %

Current Ratio

3,18

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 666 000	8 344 000	7 372 000	6 824 000
Net Income	134 000	731 000	558 000	727 000
Total Assets	14 547 000	13 875 000	13 588 000	12 238 000
Total Equity	12 357 000	12 223 000	11 491 000	10 933 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 666 000	8 344 000	7 372 000	6 824 000
Expenditure	11 404 000	7 832 000	7 462 000	6 004 000
Operating Profit	261 000	512 000	−90 000	820 000
Financial Income	7 000	355 000	644 000	109 000
Financial Costs	75 000	29 000	11 000	1 000
Financial Balance	−68 000	326 000	633 000	108 000
Earnings Before Tax	194 000	838 000	543 000	928 000
Tax	59 000	107 000	−15 000	201 000
Net Income	134 000	731 000	558 000	727 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 672 000	8 955 000	6 696 000	6 699 000
Total Current Assets	5 875 000	4 920 000	6 892 000	5 539 000
Total Assets	14 547 000	13 875 000	13 588 000	12 238 000
Total Retained Equity	12 251 000	12 117 000	11 385 000	10 827 000
Total Equity	12 357 000	12 223 000	11 491 000	10 933 000
Total Long-Term Debt	342 000	288 000	681 000	196 000
Total Current Debt	1 848 000	1 365 000	1 415 000	1 108 000
Total Equity and Debt	14 547 000	13 875 000	13 588 000	12 238 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 665 000	8 344 000	7 287 000	6 710 000
Other Income	0	0	86 000	114 000
Revenue	11 666 000	8 344 000	7 372 000	6 824 000
Cost of Goods Sold	3 142 000	2 297 000	2 173 000	1 448 000
Salary Costs	5 125 000	3 631 000	2 382 000	2 982 000
Depreciation	827 000	685 000	552 000	553 000
Impairment	0	0	0	0
Expenditure	11 404 000	7 832 000	7 462 000	6 004 000
Operating Profit	261 000	512 000	−90 000	820 000
Financial Income	7 000	355 000	644 000	109 000
Financial Costs	75 000	29 000	11 000	1 000
Financial Balance	−68 000	326 000	633 000	108 000
Dividends	0	0	0	0
Net Income	134 000	731 000	558 000	727 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 375 000	4 375 000	3 639 000	3 639 000
Machinery and Plant Facilities	3 564 000	4 058 000	2 454 000	2 310 000
Fixtures	733 000	522 000	603 000	750 000
Total Tangible Assets	8 672 000	8 955 000	6 696 000	6 699 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 672 000	8 955 000	6 696 000	6 699 000
Stock	955 000	811 000	0	0
Total Investments	916 000	987 000	2 634 000	508 000
Cash, Bank	1 365 000	1 858 000	1 205 000	3 501 000
Total Current Assets	5 875 000	4 920 000	6 892 000	5 539 000
Total Assets	14 547 000	13 875 000	13 588 000	12 238 000
Total Equity	12 357 000	12 223 000	11 491 000	10 933 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	342 000	288 000	681 000	196 000
Creditors	798 000	579 000	485 000	126 000
Unpaid Taxes	584 000	486 000	483 000	243 000
Dividends	0	0	0	0
Other Current Debt	461 000	300 000	447 000	528 000
Total Current Debt	1 848 000	1 365 000	1 415 000	1 108 000
Total Equity and Debt	14 547 000	13 875 000	13 588 000	12 238 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,08 %	5,98 %	4,86 %	6,65 %
Debt-to-Equity Ratio	0,03	0,02	0,06	0,02
Operating Profit Margin	2,24 %	6,14 %	−1,22 %	12,02 %
Current Ratio	3,18	3,6	4,87	5
Quick Ratio	6,58	8,88	4,87	5
Equity Ratio	0,85	0,88	0,85	0,89
Gross Profit Margin	73,07 %	72,47 %	70,52 %	78,78 %