SUNDT CORPORATE AS

3132 HUSØYSUND

Finances

Share Ownership

Return on Equity

86,3 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 354 000	4 028 000	2 093 000	668 000
Net Income	731 000	103 000	−48 000	103 000
Total Assets	1 421 000	1 348 000	270 000	235 000
Total Equity	847 000	116 000	13 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 354 000	4 028 000	2 093 000	668 000
Expenditure	2 411 000	3 889 000	2 138 000	526 000
Operating Profit	942 000	139 000	−44 000	141 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	0	1 000
Earnings Before Tax	944 000	139 000	−44 000	142 000
Tax	214 000	35 000	5 000	38 000
Net Income	731 000	103 000	−48 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 300 000	0	0	0
Total Current Assets	121 000	1 348 000	270 000	235 000
Total Assets	1 421 000	1 348 000	270 000	235 000
Total Retained Equity	727 000	−4 000	−107 000	−59 000
Total Equity	847 000	116 000	13 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	574 000	1 231 000	257 000	174 000
Total Equity and Debt	1 421 000	1 348 000	270 000	235 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 354 000	4 028 000	2 093 000	668 000
Other Income	0	0	0	0
Revenue	3 354 000	4 028 000	2 093 000	668 000
Cost of Goods Sold	0	0	70 000	0
Salary Costs	1 837 000	3 500 000	1 581 000	44 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 411 000	3 889 000	2 138 000	526 000
Operating Profit	942 000	139 000	−44 000	141 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	0	1 000
Dividends	0	0	0	0
Net Income	731 000	103 000	−48 000	103 000

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	1 300 000	0	0	0
Total Fixed Assets	1 300 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	1 245 000	208 000	172 000
Total Current Assets	121 000	1 348 000	270 000	235 000
Total Assets	1 421 000	1 348 000	270 000	235 000
Total Equity	847 000	116 000	13 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	35 000	2 000	2 000
Unpaid Taxes	25 000	777 000	106 000	109 000
Dividends	0	0	0	0
Other Current Debt	334 000	384 000	144 000	24 000
Total Current Debt	574 000	1 231 000	257 000	174 000
Total Equity and Debt	1 421 000	1 348 000	270 000	235 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,3 %	88,79 %	−369,23 %	168,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,09 %	3,45 %	−2,1 %	21,11 %
Current Ratio	0,21	1,1	1,05	1,35
Quick Ratio	0,21	1,1	1,05	1,35
Equity Ratio	0,6	0,09	0,05	0,26
Gross Profit Margin	100 %	100 %	96,66 %	100 %