DYVIK & FASTING ARKITEKTER AS

0359 OSLO

Finances

Share Ownership

Return on Equity

34,09 %

Current Ratio

1,22

Debt-to-Equity Ratio

2,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 419 000	3 019 000	2 496 000	2 015 000
Net Income	255 000	249 000	328 000	−88 000
Total Assets	4 109 000	3 826 000	1 964 000	1 575 000
Total Equity	748 000	493 000	244 000	−84 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 419 000	3 019 000	2 496 000	2 015 000
Expenditure	3 004 000	2 630 000	2 060 000	2 109 000
Operating Profit	415 000	389 000	435 000	−94 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	90 000	72 000	16 000	20 000
Financial Balance	−88 000	−70 000	−14 000	−18 000
Earnings Before Tax	327 000	319 000	421 000	−113 000
Tax	72 000	70 000	93 000	−25 000
Net Income	255 000	249 000	328 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 706 000	2 675 000	1 129 000	1 148 000
Total Current Assets	1 403 000	1 151 000	836 000	427 000
Total Assets	4 109 000	3 826 000	1 964 000	1 575 000
Total Retained Equity	642 000	387 000	138 000	−190 000
Total Equity	748 000	493 000	244 000	−84 000
Total Long-Term Debt	2 213 000	2 294 000	1 096 000	1 097 000
Total Current Debt	1 148 000	1 040 000	624 000	562 000
Total Equity and Debt	4 109 000	3 826 000	1 964 000	1 575 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 419 000	3 019 000	2 496 000	2 015 000
Other Income	0	0	0	0
Revenue	3 419 000	3 019 000	2 496 000	2 015 000
Cost of Goods Sold	13 000	0	5 000	0
Salary Costs	2 366 000	2 084 000	1 601 000	1 615 000
Depreciation	23 000	12 000	1 000	0
Impairment	0	0	0	0
Expenditure	3 004 000	2 630 000	2 060 000	2 109 000
Operating Profit	415 000	389 000	435 000	−94 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	90 000	72 000	16 000	20 000
Financial Balance	−88 000	−70 000	−14 000	−18 000
Dividends	0	0	0	0
Net Income	255 000	249 000	328 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	54 000
Real Eastate	2 620 000	2 620 000	1 094 000	1 094 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	56 000	35 000	0
Total Tangible Assets	2 706 000	2 675 000	1 129 000	1 094 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 706 000	2 675 000	1 129 000	1 148 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	667 000	441 000	420 000
Total Current Assets	1 403 000	1 151 000	836 000	427 000
Total Assets	4 109 000	3 826 000	1 964 000	1 575 000
Total Equity	748 000	493 000	244 000	−84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 213 000	2 294 000	1 096 000	1 097 000
Creditors	49 000	38 000	22 000	11 000
Unpaid Taxes	337 000	272 000	226 000	188 000
Dividends	0	0	0	0
Other Current Debt	691 000	660 000	339 000	362 000
Total Current Debt	1 148 000	1 040 000	624 000	562 000
Total Equity and Debt	4 109 000	3 826 000	1 964 000	1 575 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,09 %	50,51 %	134,43 %	104,76 %
Debt-to-Equity Ratio	2,96	4,65	4,49	−13,06
Operating Profit Margin	12,14 %	12,89 %	17,43 %	−4,67 %
Current Ratio	1,22	1,11	1,34	0,76
Quick Ratio	1,22	1,11	1,34	0,76
Equity Ratio	0,18	0,13	0,12	−0,05
Gross Profit Margin	99,62 %	100 %	99,8 %	100 %