WEST TAKST OG RÅDGIVNING AS

0375 OSLO

Finances

Return on Equity

67,07 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 929 000	1 796 000	2 136 000	2 283 000
Net Income	617 000	306 000	317 000	600 000
Total Assets	1 877 000	1 721 000	1 647 000	1 587 000
Total Equity	920 000	739 000	433 000	248 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 929 000	1 796 000	2 136 000	2 283 000
Expenditure	1 783 000	1 350 000	1 711 000	1 505 000
Operating Profit	1 146 000	446 000	426 000	778 000
Financial Income	0	30 000	0	1 000
Financial Costs	280 000	76 000	14 000	1 000
Financial Balance	−280 000	−46 000	−14 000	0
Earnings Before Tax	867 000	400 000	412 000	778 000
Tax	250 000	94 000	95 000	179 000
Net Income	617 000	306 000	317 000	600 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 014 000	994 000	779 000	0
Total Current Assets	862 000	726 000	869 000	1 587 000
Total Assets	1 877 000	1 721 000	1 647 000	1 587 000
Total Retained Equity	896 000	711 000	405 000	224 000
Total Equity	920 000	739 000	433 000	248 000
Total Long-Term Debt	362 000	436 000	502 000	0
Total Current Debt	594 000	545 000	712 000	1 339 000
Total Equity and Debt	1 877 000	1 721 000	1 647 000	1 587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 929 000	1 796 000	2 136 000	2 276 000
Other Income	0	0	0	7 000
Revenue	2 929 000	1 796 000	2 136 000	2 283 000
Cost of Goods Sold	235 000	100 000	20 000	34 000
Salary Costs	1 036 000	837 000	1 151 000	991 000
Depreciation	114 000	149 000	70 000	0
Impairment	0	0	0	0
Expenditure	1 783 000	1 350 000	1 711 000	1 505 000
Operating Profit	1 146 000	446 000	426 000	778 000
Financial Income	0	30 000	0	1 000
Financial Costs	280 000	76 000	14 000	1 000
Financial Balance	−280 000	−46 000	−14 000	0
Dividends	0	0	136 000	700 000
Net Income	617 000	306 000	317 000	600 000

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	511 000	591 000	739 000	0
Total Tangible Assets	511 000	591 000	739 000	0
Total Fiancial Fixed Assets	503 000	403 000	39 000	0
Total Fixed Assets	1 014 000	994 000	779 000	0
Stock	0	0	0	0
Total Investments	168 000	447 000	0	0
Cash, Bank	590 000	249 000	817 000	1 587 000
Total Current Assets	862 000	726 000	869 000	1 587 000
Total Assets	1 877 000	1 721 000	1 647 000	1 587 000
Total Equity	920 000	739 000	433 000	248 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	362 000	436 000	502 000	0
Creditors	56 000	58 000	80 000	40 000
Unpaid Taxes	176 000	53 000	120 000	287 000
Dividends	0	0	136 000	700 000
Other Current Debt	113 000	196 000	95 000	134 000
Total Current Debt	594 000	545 000	712 000	1 339 000
Total Equity and Debt	1 877 000	1 721 000	1 647 000	1 587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,07 %	41,41 %	73,21 %	241,94 %
Debt-to-Equity Ratio	0,39	0,59	1,16	0
Operating Profit Margin	39,13 %	24,83 %	19,94 %	34,08 %
Current Ratio	1,45	1,33	1,22	1,19
Quick Ratio	1,45	1,33	1,22	1,19
Equity Ratio	0,49	0,43	0,26	0,16
Gross Profit Margin	91,98 %	94,43 %	99,06 %	98,51 %