SIV.ING. FINN-ERIK NILSEN AS

0860 OSLO

Finances

Return on Equity

195,14 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 277 000	1 844 000	1 431 000	1 335 000
Net Income	884 000	988 000	1 003 000	895 000
Total Assets	2 124 000	1 907 000	2 142 000	2 319 000
Total Equity	453 000	769 000	481 000	178 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 277 000	1 844 000	1 431 000	1 335 000
Expenditure	159 000	589 000	160 000	202 000
Operating Profit	1 118 000	1 255 000	1 271 000	1 133 000
Financial Income	15 000	13 000	15 000	15 000
Financial Costs	0	0	0	1 000
Financial Balance	15 000	13 000	15 000	14 000
Earnings Before Tax	1 133 000	1 267 000	1 286 000	1 147 000
Tax	249 000	279 000	283 000	252 000
Net Income	884 000	988 000	1 003 000	895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 124 000	1 907 000	2 142 000	2 319 000
Total Assets	2 124 000	1 907 000	2 142 000	2 319 000
Total Retained Equity	353 000	669 000	381 000	78 000
Total Equity	453 000	769 000	481 000	178 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 671 000	1 138 000	1 661 000	2 141 000
Total Equity and Debt	2 124 000	1 907 000	2 142 000	2 319 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 277 000	1 844 000	1 431 000	1 335 000
Other Income	0	0	0	0
Revenue	1 277 000	1 844 000	1 431 000	1 335 000
Cost of Goods Sold	18 000	453 000	62 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	159 000	589 000	160 000	202 000
Operating Profit	1 118 000	1 255 000	1 271 000	1 133 000
Financial Income	15 000	13 000	15 000	15 000
Financial Costs	0	0	0	1 000
Financial Balance	15 000	13 000	15 000	14 000
Dividends	1 200 000	700 000	700 000	0
Net Income	884 000	988 000	1 003 000	895 000

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	1 763 000	1 593 000	1 521 000	1 702 000
Total Current Assets	2 124 000	1 907 000	2 142 000	2 319 000
Total Assets	2 124 000	1 907 000	2 142 000	2 319 000
Total Equity	453 000	769 000	481 000	178 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	2 000	19 000
Unpaid Taxes	69 000	67 000	310 000	291 000
Dividends	1 200 000	700 000	700 000	0
Other Current Debt	150 000	90 000	367 000	78 000
Total Current Debt	1 671 000	1 138 000	1 661 000	2 141 000
Total Equity and Debt	2 124 000	1 907 000	2 142 000	2 319 000

Financial indicators	2022	2021	2020	2019
Return on Equity	195,14 %	128,48 %	208,52 %	502,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,55 %	68,06 %	88,82 %	84,87 %
Current Ratio	1,27	1,68	1,29	1,08
Quick Ratio	1,27	1,68	1,29	1,08
Equity Ratio	0,21	0,4	0,22	0,08
Gross Profit Margin	98,59 %	75,43 %	95,67 %	100 %