SKRIM BYGG AS

3618 SKOLLENBORG

Finances

Share Ownership

Return on Equity

9,43 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 886 000	5 590 000	3 498 000	3 238 000
Net Income	153 000	496 000	178 000	7 000
Total Assets	3 098 000	3 602 000	2 307 000	2 118 000
Total Equity	1 623 000	1 620 000	1 524 000	1 547 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 886 000	5 590 000	3 498 000	3 238 000
Expenditure	5 683 000	4 940 000	3 198 000	3 145 000
Operating Profit	204 000	650 000	300 000	92 000
Financial Income	0	0	0	0
Financial Costs	8 000	14 000	72 000	84 000
Financial Balance	−8 000	−14 000	−72 000	−84 000
Earnings Before Tax	196 000	636 000	228 000	9 000
Tax	43 000	140 000	50 000	2 000
Net Income	153 000	496 000	178 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	283 000	131 000	29 000
Total Current Assets	2 943 000	3 318 000	2 176 000	2 089 000
Total Assets	3 098 000	3 602 000	2 307 000	2 118 000
Total Retained Equity	1 519 000	1 517 000	1 421 000	1 443 000
Total Equity	1 623 000	1 620 000	1 524 000	1 547 000
Total Long-Term Debt	1 000	11 000	5 000	9 000
Total Current Debt	1 475 000	1 971 000	777 000	562 000
Total Equity and Debt	3 098 000	3 602 000	2 307 000	2 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 886 000	5 590 000	3 498 000	3 238 000
Other Income	0	0	0	0
Revenue	5 886 000	5 590 000	3 498 000	3 238 000
Cost of Goods Sold	3 128 000	2 286 000	1 360 000	1 389 000
Salary Costs	1 861 000	2 080 000	1 227 000	1 295 000
Depreciation	77 000	15 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	5 683 000	4 940 000	3 198 000	3 145 000
Operating Profit	204 000	650 000	300 000	92 000
Financial Income	0	0	0	0
Financial Costs	8 000	14 000	72 000	84 000
Financial Balance	−8 000	−14 000	−72 000	−84 000
Dividends	150 000	400 000	200 000	0
Net Income	153 000	496 000	178 000	7 000

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	143 000	219 000	11 000	21 000
Total Tangible Assets	143 000	219 000	11 000	21 000
Total Fiancial Fixed Assets	12 000	64 000	119 000	8 000
Total Fixed Assets	155 000	283 000	131 000	29 000
Stock	0	0	0	782 000
Total Investments	0	0	0	0
Cash, Bank	2 430 000	3 260 000	1 835 000	634 000
Total Current Assets	2 943 000	3 318 000	2 176 000	2 089 000
Total Assets	3 098 000	3 602 000	2 307 000	2 118 000
Total Equity	1 623 000	1 620 000	1 524 000	1 547 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	11 000	5 000	9 000
Creditors	167 000	632 000	124 000	122 000
Unpaid Taxes	369 000	592 000	239 000	258 000
Dividends	150 000	400 000	200 000	0
Other Current Debt	886 000	612 000	360 000	175 000
Total Current Debt	1 475 000	1 971 000	777 000	562 000
Total Equity and Debt	3 098 000	3 602 000	2 307 000	2 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,43 %	30,62 %	11,68 %	0,45 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	3,47 %	11,63 %	8,58 %	2,84 %
Current Ratio	2	1,68	2,8	3,72
Quick Ratio	2	1,68	2,8	−9,5
Equity Ratio	0,52	0,45	0,66	0,73
Gross Profit Margin	46,86 %	59,11 %	61,12 %	57,1 %