SIVILARKITEKT ODD HÅKON BYBERG AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

74,31 %

Current Ratio

1,79

Debt-to-Equity Ratio

0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 231 000	1 216 000	1 108 000	998 000
Net Income	298 000	238 000	−40 000	−4 000
Total Assets	1 345 000	959 000	774 000	983 000
Total Equity	401 000	102 000	56 000	96 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 231 000	1 216 000	1 108 000	998 000
Expenditure	857 000	940 000	961 000	1 002 000
Operating Profit	374 000	276 000	146 000	−3 000
Financial Income	0	13 000	0	1 000
Financial Costs	2 000	2 000	5 000	2 000
Financial Balance	−2 000	11 000	−5 000	−1 000
Earnings Before Tax	372 000	288 000	141 000	−4 000
Tax	74 000	50 000	181 000	0
Net Income	298 000	238 000	−40 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 345 000	959 000	774 000	983 000
Total Assets	1 345 000	959 000	774 000	983 000
Total Retained Equity	301 000	2 000	−44 000	−4 000
Total Equity	401 000	102 000	56 000	96 000
Total Long-Term Debt	192 000	8 000	4 000	0
Total Current Debt	753 000	849 000	714 000	887 000
Total Equity and Debt	1 345 000	959 000	774 000	983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 231 000	1 216 000	1 108 000	998 000
Other Income	0	0	0	0
Revenue	1 231 000	1 216 000	1 108 000	998 000
Cost of Goods Sold	7 000	7 000	6 000	2 000
Salary Costs	725 000	738 000	739 000	738 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	857 000	940 000	961 000	1 002 000
Operating Profit	374 000	276 000	146 000	−3 000
Financial Income	0	13 000	0	1 000
Financial Costs	2 000	2 000	5 000	2 000
Financial Balance	−2 000	11 000	−5 000	−1 000
Dividends	0	192 000	0	0
Net Income	298 000	238 000	−40 000	−4 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	385 000	159 000	451 000
Total Current Assets	1 345 000	959 000	774 000	983 000
Total Assets	1 345 000	959 000	774 000	983 000
Total Equity	401 000	102 000	56 000	96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	192 000	8 000	4 000	0
Creditors	−26 000	−24 000	−15 000	0
Unpaid Taxes	243 000	152 000	195 000	172 000
Dividends	0	192 000	0	0
Other Current Debt	453 000	469 000	502 000	360 000
Total Current Debt	753 000	849 000	714 000	887 000
Total Equity and Debt	1 345 000	959 000	774 000	983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,31 %	233,33 %	−71,43 %	−4,17 %
Debt-to-Equity Ratio	0,48	0,08	0,07	0
Operating Profit Margin	30,38 %	22,7 %	13,18 %	−0,3 %
Current Ratio	1,79	1,13	1,08	1,11
Quick Ratio	1,79	1,13	1,08	1,11
Equity Ratio	0,3	0,11	0,07	0,1
Gross Profit Margin	99,43 %	99,42 %	99,46 %	99,8 %