SDN OPPMÅLING AS

2000 LILLESTRØM

Finances

Share Ownership

Return on Equity

−81,02 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 262 000	2 304 000	927 000
Net Income	−222 000	−155 000	676 000	−246 000
Total Assets	918 000	730 000	1 030 000	112 000
Total Equity	274 000	496 000	652 000	−24 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 027 000	1 262 000	2 304 000	927 000
Expenditure	2 226 000	1 417 000	1 621 000	1 172 000
Operating Profit	−200 000	−154 000	683 000	−245 000
Financial Income	0	0	0	0
Financial Costs	22 000	1 000	6 000	1 000
Financial Balance	−22 000	−1 000	−6 000	−1 000
Earnings Before Tax	−222 000	−155 000	677 000	−246 000
Tax	0	0	1 000	0
Net Income	−222 000	−155 000	676 000	−246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	333 000	70 000	88 000	0
Total Current Assets	585 000	660 000	942 000	112 000
Total Assets	918 000	730 000	1 030 000	112 000
Total Retained Equity	174 000	396 000	552 000	−124 000
Total Equity	274 000	496 000	652 000	−24 000
Total Long-Term Debt	273 000	0	39 000	0
Total Current Debt	371 000	234 000	340 000	136 000
Total Equity and Debt	918 000	730 000	1 030 000	112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 027 000	1 262 000	2 304 000	927 000
Other Income	0	0	0	0
Revenue	2 027 000	1 262 000	2 304 000	927 000
Cost of Goods Sold	16 000	32 000	18 000	7 000
Salary Costs	1 629 000	962 000	1 089 000	743 000
Depreciation	91 000	18 000	22 000	40 000
Impairment	0	0	0	0
Expenditure	2 226 000	1 417 000	1 621 000	1 172 000
Operating Profit	−200 000	−154 000	683 000	−245 000
Financial Income	0	0	0	0
Financial Costs	22 000	1 000	6 000	1 000
Financial Balance	−22 000	−1 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	−222 000	−155 000	676 000	−246 000

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	333 000	70 000	88 000	0
Fixtures	0	0	0	0
Total Tangible Assets	333 000	70 000	88 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	333 000	70 000	88 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	338 000	384 000	495 000	9 000
Total Current Assets	585 000	660 000	942 000	112 000
Total Assets	918 000	730 000	1 030 000	112 000
Total Equity	274 000	496 000	652 000	−24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	273 000	0	39 000	0
Creditors	10 000	8 000	12 000	6 000
Unpaid Taxes	191 000	129 000	218 000	118 000
Dividends	0	0	0	0
Other Current Debt	170 000	96 000	108 000	13 000
Total Current Debt	371 000	234 000	340 000	136 000
Total Equity and Debt	918 000	730 000	1 030 000	112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−81,02 %	−31,25 %	103,68 %	1 025 %
Debt-to-Equity Ratio	1	0	0,06	−0
Operating Profit Margin	−9,87 %	−12,2 %	29,64 %	−26,43 %
Current Ratio	1,58	2,82	2,77	0,82
Quick Ratio	1,58	2,82	2,77	0,82
Equity Ratio	0,3	0,68	0,63	−0,21
Gross Profit Margin	99,21 %	97,46 %	99,22 %	99,24 %