SJETNE KLIPPERI AS

7081 SJETNEMARKA

Finances

Share Ownership

Return on Equity

38,13 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 512 000	2 367 000	2 471 000	2 759 000
Net Income	98 000	9 000	163 000	55 000
Total Assets	701 000	645 000	698 000	596 000
Total Equity	257 000	220 000	211 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 512 000	2 367 000	2 471 000	2 759 000
Expenditure	2 387 000	2 353 000	2 262 000	2 689 000
Operating Profit	125 000	13 000	209 000	71 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	125 000	13 000	209 000	71 000
Tax	28 000	5 000	46 000	16 000
Net Income	98 000	9 000	163 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	701 000	645 000	698 000	596 000
Total Assets	701 000	645 000	698 000	596 000
Total Retained Equity	227 000	190 000	181 000	98 000
Total Equity	257 000	220 000	211 000	128 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	444 000	425 000	487 000	468 000
Total Equity and Debt	701 000	645 000	698 000	596 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 512 000	2 367 000	2 370 000	2 759 000
Other Income	0	0	101 000	0
Revenue	2 512 000	2 367 000	2 471 000	2 759 000
Cost of Goods Sold	227 000	281 000	218 000	287 000
Salary Costs	1 799 000	1 809 000	1 656 000	2 084 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 387 000	2 353 000	2 262 000	2 689 000
Operating Profit	125 000	13 000	209 000	71 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	60 000	0	80 000	0
Net Income	98 000	9 000	163 000	55 000

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	44 000	56 000	54 000	48 000
Total Investments	0	0	0	0
Cash, Bank	644 000	579 000	634 000	541 000
Total Current Assets	701 000	645 000	698 000	596 000
Total Assets	701 000	645 000	698 000	596 000
Total Equity	257 000	220 000	211 000	128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	11 000	6 000	9 000
Unpaid Taxes	182 000	238 000	185 000	243 000
Dividends	60 000	0	80 000	0
Other Current Debt	160 000	171 000	169 000	200 000
Total Current Debt	444 000	425 000	487 000	468 000
Total Equity and Debt	701 000	645 000	698 000	596 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,13 %	4,09 %	77,25 %	42,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,98 %	0,55 %	8,46 %	2,57 %
Current Ratio	1,58	1,52	1,43	1,27
Quick Ratio	1,75	1,75	1,61	1,42
Equity Ratio	0,37	0,34	0,3	0,21
Gross Profit Margin	90,96 %	88,13 %	91,18 %	89,6 %