SANDBERG REGNSKAP AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

32,2 %

Current Ratio

3,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 624 000	5 031 000	4 679 000	4 709 000
Net Income	1 013 000	871 000	723 000	738 000
Total Assets	4 288 000	3 718 000	3 119 000	2 958 000
Total Equity	3 146 000	2 433 000	2 262 000	2 090 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 624 000	5 031 000	4 679 000	4 709 000
Expenditure	4 320 000	3 912 000	3 753 000	3 763 000
Operating Profit	1 304 000	1 119 000	925 000	945 000
Financial Income	1 000	3 000	4 000	2 000
Financial Costs	6 000	6 000	2 000	1 000
Financial Balance	−5 000	−3 000	2 000	1 000
Earnings Before Tax	1 299 000	1 116 000	927 000	946 000
Tax	286 000	246 000	204 000	208 000
Net Income	1 013 000	871 000	723 000	738 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	84 000	103 000	55 000
Total Current Assets	4 222 000	3 633 000	3 016 000	2 903 000
Total Assets	4 288 000	3 718 000	3 119 000	2 958 000
Total Retained Equity	3 046 000	2 333 000	2 162 000	1 990 000
Total Equity	3 146 000	2 433 000	2 262 000	2 090 000
Total Long-Term Debt	0	1 000	2 000	2 000
Total Current Debt	1 142 000	1 284 000	854 000	866 000
Total Equity and Debt	4 288 000	3 718 000	3 119 000	2 958 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 624 000	5 031 000	4 679 000	4 709 000
Other Income	0	0	0	0
Revenue	5 624 000	5 031 000	4 679 000	4 709 000
Cost of Goods Sold	0	0	1 000	3 000
Salary Costs	2 931 000	2 866 000	2 859 000	3 021 000
Depreciation	18 000	18 000	18 000	9 000
Impairment	0	0	0	0
Expenditure	4 320 000	3 912 000	3 753 000	3 763 000
Operating Profit	1 304 000	1 119 000	925 000	945 000
Financial Income	1 000	3 000	4 000	2 000
Financial Costs	6 000	6 000	2 000	1 000
Financial Balance	−5 000	−3 000	2 000	1 000
Dividends	300 000	700 000	0	0
Net Income	1 013 000	871 000	723 000	738 000

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	19 000	38 000	56 000	8 000
Total Tangible Assets	19 000	38 000	56 000	8 000
Total Fiancial Fixed Assets	47 000	47 000	47 000	47 000
Total Fixed Assets	66 000	84 000	103 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 330 000	2 835 000	2 395 000	2 279 000
Total Current Assets	4 222 000	3 633 000	3 016 000	2 903 000
Total Assets	4 288 000	3 718 000	3 119 000	2 958 000
Total Equity	3 146 000	2 433 000	2 262 000	2 090 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	2 000
Creditors	102 000	25 000	26 000	26 000
Unpaid Taxes	442 000	381 000	362 000	355 000
Dividends	300 000	700 000	0	0
Other Current Debt	311 000	631 000	262 000	275 000
Total Current Debt	1 142 000	1 284 000	854 000	866 000
Total Equity and Debt	4 288 000	3 718 000	3 119 000	2 958 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,2 %	35,8 %	31,96 %	35,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,19 %	22,24 %	19,77 %	20,07 %
Current Ratio	3,7	2,83	3,53	3,35
Quick Ratio	3,7	2,83	3,53	3,35
Equity Ratio	0,73	0,65	0,73	0,71
Gross Profit Margin	100 %	100 %	99,98 %	99,94 %