SEAL JET NORGE HOLDING AS

1618 FREDRIKSTAD

Finances

Return on Equity

41,46 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	89 754 000	0	0	0
Net Income	21 432 000	22 466 000	3 199 000	7 154 000
Total Assets	88 594 000	12 805 000	5 801 000	8 276 000
Total Equity	51 698 000	339 000	339 000	2 540 000

Income (NOK)	2022	2021	2020	2019
Revenue	89 754 000	0	0	0
Expenditure	51 751 000	51 000	38 000	25 000
Operating Profit	27 276 000	−51 000	−38 000	−25 000
Financial Income	297 000	22 517 000	3 237 000	7 179 000
Financial Costs	95 000	0	0	0
Financial Balance	202 000	22 517 000	3 237 000	7 179 000
Earnings Before Tax	27 478 000	22 466 000	3 199 000	7 154 000
Tax	6 046 000	0	0	0
Net Income	21 432 000	22 466 000	3 199 000	7 154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 872 000	272 000	209 000	150 000
Total Current Assets	48 722 000	12 533 000	5 592 000	8 126 000
Total Assets	88 594 000	12 805 000	5 801 000	8 276 000
Total Retained Equity	38 711 000	18 000	18 000	2 218 000
Total Equity	51 698 000	339 000	339 000	2 540 000
Total Long-Term Debt	419 000	0	0	0
Total Current Debt	36 477 000	12 466 000	5 463 000	5 736 000
Total Equity and Debt	88 594 000	12 805 000	5 801 000	8 276 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	89 720 000	0	0	0
Other Income	34 000	0	0	0
Revenue	89 754 000	0	0	0
Cost of Goods Sold	6 276 000	0	0	0
Salary Costs	33 481 000	0	0	0
Depreciation	3 837 000	13 000	3 000	0
Impairment	0	0	0	0
Expenditure	51 751 000	51 000	38 000	25 000
Operating Profit	27 276 000	−51 000	−38 000	−25 000
Financial Income	297 000	22 517 000	3 237 000	7 179 000
Financial Costs	95 000	0	0	0
Financial Balance	202 000	22 517 000	3 237 000	7 179 000
Dividends	20 000 000	22 466 000	5 400 000	5 736 000
Net Income	21 432 000	22 466 000	3 199 000	7 154 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	47 000	59 000	0
Real Eastate	29 309 000	0	0	0
Machinery and Plant Facilities	7 192 000	0	0	0
Fixtures	3 337 000	0	0	0
Total Tangible Assets	39 838 000	0	0	0
Total Fiancial Fixed Assets	0	225 000	150 000	150 000
Total Fixed Assets	39 872 000	272 000	209 000	150 000
Stock	11 611 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 539 000	20 000	2 361 000	955 000
Total Current Assets	48 722 000	12 533 000	5 592 000	8 126 000
Total Assets	88 594 000	12 805 000	5 801 000	8 276 000
Total Equity	51 698 000	339 000	339 000	2 540 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	419 000	0	0	0
Creditors	2 401 000	0	0	0
Unpaid Taxes	5 014 000	0	0	0
Dividends	20 000 000	22 466 000	5 400 000	5 736 000
Other Current Debt	3 294 000	0	63 000	0
Total Current Debt	36 477 000	12 466 000	5 463 000	5 736 000
Total Equity and Debt	88 594 000	12 805 000	5 801 000	8 276 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,46 %	6 627,14 %	943,66 %	281,65 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	30,39 %	-	-	-
Current Ratio	1,34	1,01	1,02	1,42
Quick Ratio	1,96	1,01	1,02	1,42
Equity Ratio	0,58	0,03	0,06	0,31
Gross Profit Margin	93,01 %	-	-	-