MORTEN ARCHER CONSULTING AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

70,41 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 661 000	1 577 000	1 516 000
Net Income	326 000	589 000	552 000	462 000
Total Assets	1 091 000	1 359 000	1 199 000	900 000
Total Equity	463 000	437 000	328 000	256 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 661 000	1 577 000	1 516 000
Expenditure	914 000	905 000	870 000	923 000
Operating Profit	387 000	756 000	707 000	593 000
Financial Income	31 000	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	31 000	0	0	−1 000
Earnings Before Tax	418 000	755 000	707 000	592 000
Tax	92 000	166 000	156 000	130 000
Net Income	326 000	589 000	552 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	378 000	3 000	0	0
Total Current Assets	713 000	1 356 000	1 199 000	900 000
Total Assets	1 091 000	1 359 000	1 199 000	900 000
Total Retained Equity	423 000	397 000	288 000	216 000
Total Equity	463 000	437 000	328 000	256 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	628 000	922 000	871 000	644 000
Total Equity and Debt	1 091 000	1 359 000	1 199 000	900 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 301 000	1 661 000	1 577 000	1 516 000
Other Income	0	0	0	0
Revenue	1 301 000	1 661 000	1 577 000	1 516 000
Cost of Goods Sold	0	0	0	0
Salary Costs	870 000	866 000	835 000	814 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	914 000	905 000	870 000	923 000
Operating Profit	387 000	756 000	707 000	593 000
Financial Income	31 000	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	31 000	0	0	−1 000
Dividends	300 000	480 000	480 000	300 000
Net Income	326 000	589 000	552 000	462 000

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	378 000	3 000	0	0
Total Fixed Assets	378 000	3 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	475 000	1 246 000	917 000	645 000
Total Current Assets	713 000	1 356 000	1 199 000	900 000
Total Assets	1 091 000	1 359 000	1 199 000	900 000
Total Equity	463 000	437 000	328 000	256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	128 000	168 000	144 000	125 000
Dividends	300 000	480 000	480 000	300 000
Other Current Debt	108 000	108 000	91 000	88 000
Total Current Debt	628 000	922 000	871 000	644 000
Total Equity and Debt	1 091 000	1 359 000	1 199 000	900 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,41 %	134,78 %	168,29 %	180,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,75 %	45,51 %	44,83 %	39,12 %
Current Ratio	1,14	1,47	1,38	1,4
Quick Ratio	1,14	1,47	1,38	1,4
Equity Ratio	0,42	0,32	0,27	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %