MORE POWER 2 YOU AS

1391 VOLLEN

Finances

Share Ownership

Return on Equity

30,56 %

Current Ratio

3,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	679 000	764 000	1 083 000	866 000
Net Income	103 000	4 000	170 000	85 000
Total Assets	463 000	424 000	475 000	243 000
Total Equity	337 000	235 000	230 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	679 000	764 000	1 083 000	866 000
Expenditure	546 000	756 000	866 000	775 000
Operating Profit	133 000	8 000	216 000	91 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	3 000	2 000	5 000
Financial Balance	−1 000	−3 000	−2 000	−5 000
Earnings Before Tax	132 000	6 000	215 000	85 000
Tax	29 000	1 000	44 000	0
Net Income	103 000	4 000	170 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	463 000	424 000	475 000	243 000
Total Assets	463 000	424 000	475 000	243 000
Total Retained Equity	307 000	205 000	200 000	30 000
Total Equity	337 000	235 000	230 000	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	125 000	189 000	244 000	182 000
Total Equity and Debt	463 000	424 000	475 000	243 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	679 000	764 000	1 083 000	866 000
Other Income	0	0	0	0
Revenue	679 000	764 000	1 083 000	866 000
Cost of Goods Sold	0	0	0	0
Salary Costs	367 000	529 000	740 000	433 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	546 000	756 000	866 000	775 000
Operating Profit	133 000	8 000	216 000	91 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	3 000	2 000	5 000
Financial Balance	−1 000	−3 000	−2 000	−5 000
Dividends	0	0	0	0
Net Income	103 000	4 000	170 000	85 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	84 000	133 000	93 000	148 000
Total Current Assets	463 000	424 000	475 000	243 000
Total Assets	463 000	424 000	475 000	243 000
Total Equity	337 000	235 000	230 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	30 000	16 000
Unpaid Taxes	39 000	100 000	38 000	85 000
Dividends	0	0	0	0
Other Current Debt	57 000	89 000	132 000	82 000
Total Current Debt	125 000	189 000	244 000	182 000
Total Equity and Debt	463 000	424 000	475 000	243 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,56 %	1,7 %	73,91 %	141,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,59 %	1,05 %	19,94 %	10,51 %
Current Ratio	3,7	2,24	1,95	1,34
Quick Ratio	3,7	2,24	1,95	1,34
Equity Ratio	0,73	0,55	0,48	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %