SKOTT-MYHRE PROSJEKT AS

3330 SKOTSELV

Finances

Share Ownership

Return on Equity

72,92 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 978 000	3 683 000	4 470 000	4 173 000
Net Income	1 842 000	1 028 000	1 609 000	946 000
Total Assets	5 107 000	3 990 000	4 329 000	3 604 000
Total Equity	2 526 000	2 185 000	2 156 000	1 748 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 978 000	3 683 000	4 470 000	4 173 000
Expenditure	1 674 000	2 397 000	2 467 000	2 959 000
Operating Profit	2 304 000	1 287 000	2 004 000	1 213 000
Financial Income	57 000	32 000	59 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	57 000	32 000	59 000	1 000
Earnings Before Tax	2 361 000	1 318 000	2 062 000	1 214 000
Tax	519 000	290 000	454 000	269 000
Net Income	1 842 000	1 028 000	1 609 000	946 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	3 000
Total Current Assets	5 107 000	3 990 000	4 329 000	3 601 000
Total Assets	5 107 000	3 990 000	4 329 000	3 604 000
Total Retained Equity	2 376 000	2 035 000	2 006 000	1 598 000
Total Equity	2 526 000	2 185 000	2 156 000	1 748 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 581 000	1 805 000	2 172 000	1 856 000
Total Equity and Debt	5 107 000	3 990 000	4 329 000	3 604 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 978 000	3 683 000	4 470 000	4 053 000
Other Income	0	0	0	120 000
Revenue	3 978 000	3 683 000	4 470 000	4 173 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 411 000	1 996 000	2 098 000	2 615 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 674 000	2 397 000	2 467 000	2 959 000
Operating Profit	2 304 000	1 287 000	2 004 000	1 213 000
Financial Income	57 000	32 000	59 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	57 000	32 000	59 000	1 000
Dividends	1 500 000	1 000 000	1 200 000	750 000
Net Income	1 842 000	1 028 000	1 609 000	946 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
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	0	0	0	0
Total Fixed Assets	0	0	0	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 089 000	1 142 000	1 377 000	567 000
Total Current Assets	5 107 000	3 990 000	4 329 000	3 601 000
Total Assets	5 107 000	3 990 000	4 329 000	3 604 000
Total Equity	2 526 000	2 185 000	2 156 000	1 748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	1 000	2 000	1 000
Unpaid Taxes	425 000	353 000	348 000	625 000
Dividends	1 500 000	1 000 000	1 200 000	750 000
Other Current Debt	1 631 000	1 162 000	1 372 000	963 000
Total Current Debt	2 581 000	1 805 000	2 172 000	1 856 000
Total Equity and Debt	5 107 000	3 990 000	4 329 000	3 604 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,92 %	47,05 %	74,63 %	54,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,92 %	34,94 %	44,83 %	29,07 %
Current Ratio	1,98	2,21	1,99	1,94
Quick Ratio	1,98	2,21	1,99	1,94
Equity Ratio	0,49	0,55	0,5	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %