COWBOYS AND ANGELS AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

24,08 %

Current Ratio

0,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 489 000	2 090 000	1 817 000	1 762 000
Net Income	138 000	145 000	296 000	173 000
Total Assets	1 362 000	930 000	712 000	514 000
Total Equity	573 000	435 000	290 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 489 000	2 090 000	1 817 000	1 762 000
Expenditure	2 334 000	1 856 000	1 427 000	1 512 000
Operating Profit	154 000	234 000	390 000	249 000
Financial Income	24 000	0	0	0
Financial Costs	11 000	15 000	5 000	21 000
Financial Balance	13 000	−15 000	−5 000	−21 000
Earnings Before Tax	168 000	219 000	385 000	228 000
Tax	29 000	74 000	89 000	55 000
Net Income	138 000	145 000	296 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	965 000	665 000	330 000	223 000
Total Current Assets	397 000	264 000	382 000	291 000
Total Assets	1 362 000	930 000	712 000	514 000
Total Retained Equity	543 000	405 000	260 000	−36 000
Total Equity	573 000	435 000	290 000	−6 000
Total Long-Term Debt	0	0	5 000	63 000
Total Current Debt	789 000	495 000	418 000	457 000
Total Equity and Debt	1 362 000	930 000	712 000	514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 476 000	2 090 000	1 817 000	1 730 000
Other Income	13 000	0	0	32 000
Revenue	2 489 000	2 090 000	1 817 000	1 762 000
Cost of Goods Sold	117 000	75 000	101 000	117 000
Salary Costs	1 639 000	1 408 000	998 000	988 000
Depreciation	16 000	5 000	5 000	21 000
Impairment	0	0	0	18 000
Expenditure	2 334 000	1 856 000	1 427 000	1 512 000
Operating Profit	154 000	234 000	390 000	249 000
Financial Income	24 000	0	0	0
Financial Costs	11 000	15 000	5 000	21 000
Financial Balance	13 000	−15 000	−5 000	−21 000
Dividends	0	0	0	0
Net Income	138 000	145 000	296 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	29 000	74 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	163 000	6 000	11 000	16 000
Total Tangible Assets	163 000	6 000	11 000	16 000
Total Fiancial Fixed Assets	802 000	660 000	291 000	133 000
Total Fixed Assets	965 000	665 000	330 000	223 000
Stock	15 000	18 000	18 000	16 000
Total Investments	0	0	0	0
Cash, Bank	308 000	156 000	181 000	220 000
Total Current Assets	397 000	264 000	382 000	291 000
Total Assets	1 362 000	930 000	712 000	514 000
Total Equity	573 000	435 000	290 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	5 000	63 000
Creditors	9 000	109 000	126 000	45 000
Unpaid Taxes	214 000	181 000	117 000	172 000
Dividends	0	0	0	0
Other Current Debt	536 000	160 000	131 000	241 000
Total Current Debt	789 000	495 000	418 000	457 000
Total Equity and Debt	1 362 000	930 000	712 000	514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,08 %	33,33 %	102,07 %	−2 883,33 %
Debt-to-Equity Ratio	0	0	0,02	−10,5
Operating Profit Margin	6,19 %	11,2 %	21,46 %	14,13 %
Current Ratio	0,5	0,53	0,91	0,64
Quick Ratio	0,51	0,55	0,96	0,66
Equity Ratio	0,42	0,47	0,41	−0,01
Gross Profit Margin	95,3 %	96,41 %	94,44 %	93,36 %