SEIL ARKITEKTER AS

4610 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

64,9 %

Current Ratio

1,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 983 000	20 970 000	15 376 000	11 183 000
Net Income	1 982 000	768 000	1 767 000	−118 000
Total Assets	6 782 000	7 390 000	5 681 000	3 710 000
Total Equity	3 054 000	1 821 000	1 054 000	785 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 983 000	20 970 000	15 376 000	11 183 000
Expenditure	20 398 000	19 954 000	13 109 000	11 328 000
Operating Profit	2 584 000	1 016 000	2 268 000	−145 000
Financial Income	2 000	4 000	2 000	1 000
Financial Costs	7 000	9 000	3 000	1 000
Financial Balance	−5 000	−5 000	−1 000	0
Earnings Before Tax	2 579 000	1 011 000	2 267 000	−145 000
Tax	598 000	243 000	500 000	−27 000
Net Income	1 982 000	768 000	1 767 000	−118 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	273 000	434 000	564 000	544 000
Total Current Assets	6 509 000	6 956 000	5 117 000	3 167 000
Total Assets	6 782 000	7 390 000	5 681 000	3 710 000
Total Retained Equity	2 952 000	1 719 000	952 000	685 000
Total Equity	3 054 000	1 821 000	1 054 000	785 000
Total Long-Term Debt	0	0	6 000	0
Total Current Debt	3 729 000	5 568 000	4 621 000	2 926 000
Total Equity and Debt	6 782 000	7 390 000	5 681 000	3 710 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 982 000	19 808 000	15 376 000	11 183 000
Other Income	0	1 163 000	0	0
Revenue	22 983 000	20 970 000	15 376 000	11 183 000
Cost of Goods Sold	8 557 000	9 389 000	6 731 000	4 059 000
Salary Costs	8 317 000	7 954 000	4 652 000	4 927 000
Depreciation	228 000	292 000	254 000	179 000
Impairment	0	0	0	0
Expenditure	20 398 000	19 954 000	13 109 000	11 328 000
Operating Profit	2 584 000	1 016 000	2 268 000	−145 000
Financial Income	2 000	4 000	2 000	1 000
Financial Costs	7 000	9 000	3 000	1 000
Financial Balance	−5 000	−5 000	−1 000	0
Dividends	750 000	0	1 500 000	0
Net Income	1 982 000	768 000	1 767 000	−118 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	27 000
Real Eastate	16 000	89 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	257 000	323 000	564 000	517 000
Total Tangible Assets	273 000	412 000	564 000	517 000
Total Fiancial Fixed Assets	0	22 000	0	0
Total Fixed Assets	273 000	434 000	564 000	544 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 048 000	3 833 000	3 006 000	576 000
Total Current Assets	6 509 000	6 956 000	5 117 000	3 167 000
Total Assets	6 782 000	7 390 000	5 681 000	3 710 000
Total Equity	3 054 000	1 821 000	1 054 000	785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	0
Creditors	649 000	3 144 000	1 305 000	1 049 000
Unpaid Taxes	1 261 000	692 000	466 000	629 000
Dividends	750 000	0	1 500 000	0
Other Current Debt	1 222 000	1 482 000	883 000	1 248 000
Total Current Debt	3 729 000	5 568 000	4 621 000	2 926 000
Total Equity and Debt	6 782 000	7 390 000	5 681 000	3 710 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,9 %	42,17 %	167,65 %	−15,03 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	11,24 %	4,85 %	14,75 %	−1,3 %
Current Ratio	1,75	1,25	1,11	1,08
Quick Ratio	1,75	1,25	1,11	1,08
Equity Ratio	0,45	0,25	0,19	0,21
Gross Profit Margin	62,77 %	55,23 %	56,22 %	63,7 %