SK SMARTBYGG AS

4326 SANDNES

Finances

Share Ownership

Return on Equity

238,85 %

Current Ratio

0,97

Debt-to-Equity Ratio

2,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 699 000	5 970 000	6 916 000	6 043 000
Net Income	332 000	−22 000	383 000	276 000
Total Assets	2 012 000	1 315 000	1 377 000	1 204 000
Total Equity	139 000	107 000	129 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 699 000	5 970 000	6 916 000	6 043 000
Expenditure	5 253 000	5 985 000	6 422 000	5 688 000
Operating Profit	446 000	−15 000	494 000	355 000
Financial Income	−21 000	−9 000	0	0
Financial Costs	0	0	0	0
Financial Balance	−21 000	−9 000	0	0
Earnings Before Tax	426 000	−25 000	494 000	356 000
Tax	94 000	−2 000	111 000	79 000
Net Income	332 000	−22 000	383 000	276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	557 000	372 000	34 000	4 000
Total Current Assets	1 455 000	943 000	1 343 000	1 200 000
Total Assets	2 012 000	1 315 000	1 377 000	1 204 000
Total Retained Equity	39 000	7 000	29 000	29 000
Total Equity	139 000	107 000	129 000	129 000
Total Long-Term Debt	376 000	392 000	0	0
Total Current Debt	1 498 000	816 000	1 248 000	1 075 000
Total Equity and Debt	2 012 000	1 315 000	1 377 000	1 204 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 699 000	5 970 000	6 916 000	6 043 000
Other Income	0	0	0	0
Revenue	5 699 000	5 970 000	6 916 000	6 043 000
Cost of Goods Sold	3 277 000	3 796 000	4 471 000	3 578 000
Salary Costs	1 385 000	1 603 000	1 376 000	1 459 000
Depreciation	101 000	69 000	13 000	0
Impairment	0	0	0	0
Expenditure	5 253 000	5 985 000	6 422 000	5 688 000
Operating Profit	446 000	−15 000	494 000	355 000
Financial Income	−21 000	−9 000	0	0
Financial Costs	0	0	0	0
Financial Balance	−21 000	−9 000	0	0
Dividends	300 000	0	382 000	276 000
Net Income	332 000	−22 000	383 000	276 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	556 000	369 000	33 000	0
Total Tangible Assets	556 000	369 000	33 000	0
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	557 000	372 000	34 000	4 000
Stock	184 000	172 000	0	0
Total Investments	0	0	0	0
Cash, Bank	797 000	73 000	277 000	586 000
Total Current Assets	1 455 000	943 000	1 343 000	1 200 000
Total Assets	2 012 000	1 315 000	1 377 000	1 204 000
Total Equity	139 000	107 000	129 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	376 000	392 000	0	0
Creditors	720 000	375 000	298 000	221 000
Unpaid Taxes	287 000	211 000	296 000	389 000
Dividends	300 000	0	382 000	276 000
Other Current Debt	130 000	230 000	164 000	111 000
Total Current Debt	1 498 000	816 000	1 248 000	1 075 000
Total Equity and Debt	2 012 000	1 315 000	1 377 000	1 204 000

Financial indicators	2022	2021	2020	2019
Return on Equity	238,85 %	−20,56 %	296,9 %	213,95 %
Debt-to-Equity Ratio	2,71	3,66	0	0
Operating Profit Margin	7,83 %	−0,25 %	7,14 %	5,87 %
Current Ratio	0,97	1,16	1,08	1,12
Quick Ratio	1,11	1,46	1,08	1,12
Equity Ratio	0,07	0,08	0,09	0,11
Gross Profit Margin	42,5 %	36,42 %	35,35 %	40,79 %