SKAURO AS

9020 TROMSDALEN

Finances

Return on Equity

4,36 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	960 000	663 000	312 000	829 000
Net Income	13 000	70 000	−35 000	23 000
Total Assets	414 000	365 000	263 000	410 000
Total Equity	298 000	285 000	215 000	250 000

Income (NOK)	2022	2021	2020	2019
Revenue	960 000	663 000	312 000	829 000
Expenditure	944 000	574 000	356 000	800 000
Operating Profit	16 000	90 000	−45 000	29 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	16 000	90 000	−45 000	29 000
Tax	4 000	20 000	−10 000	6 000
Net Income	13 000	70 000	−35 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	130 000	100 000	100 000	100 000
Total Current Assets	284 000	265 000	163 000	310 000
Total Assets	414 000	365 000	263 000	410 000
Total Retained Equity	275 000	263 000	193 000	228 000
Total Equity	298 000	285 000	215 000	250 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	80 000	48 000	160 000
Total Equity and Debt	414 000	365 000	263 000	410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	960 000	663 000	312 000	829 000
Other Income	0	0	0	0
Revenue	960 000	663 000	312 000	829 000
Cost of Goods Sold	0	0	0	20 000
Salary Costs	637 000	457 000	251 000	565 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	944 000	574 000	356 000	800 000
Operating Profit	16 000	90 000	−45 000	29 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	13 000	70 000	−35 000	23 000

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	130 000	100 000	100 000	100 000
Total Fixed Assets	130 000	100 000	100 000	100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	284 000	228 000	128 000	230 000
Total Current Assets	284 000	265 000	163 000	310 000
Total Assets	414 000	365 000	263 000	410 000
Total Equity	298 000	285 000	215 000	250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	11 000	12 000
Unpaid Taxes	36 000	13 000	11 000	84 000
Dividends	0	0	0	0
Other Current Debt	73 000	48 000	26 000	57 000
Total Current Debt	116 000	80 000	48 000	160 000
Total Equity and Debt	414 000	365 000	263 000	410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,36 %	24,56 %	−16,28 %	9,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,67 %	13,57 %	−14,42 %	3,5 %
Current Ratio	2,45	3,31	3,4	1,94
Quick Ratio	2,45	3,31	3,4	1,94
Equity Ratio	0,72	0,78	0,82	0,61
Gross Profit Margin	100 %	100 %	100 %	97,59 %