REAL TRAINING AS

3077 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

104,77 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 722 000	2 083 000	1 258 000	716 000
Net Income	439 000	259 000	38 000	203 000
Total Assets	1 278 000	932 000	814 000	315 000
Total Equity	419 000	370 000	267 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 722 000	2 083 000	1 258 000	716 000
Expenditure	3 155 000	1 752 000	1 209 000	455 000
Operating Profit	567 000	331 000	50 000	261 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	567 000	332 000	49 000	261 000
Tax	128 000	73 000	11 000	57 000
Net Income	439 000	259 000	38 000	203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 278 000	932 000	814 000	315 000
Total Assets	1 278 000	932 000	814 000	315 000
Total Retained Equity	389 000	340 000	237 000	199 000
Total Equity	419 000	370 000	267 000	229 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	859 000	562 000	546 000	86 000
Total Equity and Debt	1 278 000	932 000	814 000	315 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 722 000	1 996 000	1 258 000	716 000
Other Income	0	87 000	0	0
Revenue	3 722 000	2 083 000	1 258 000	716 000
Cost of Goods Sold	83 000	54 000	36 000	89 000
Salary Costs	1 191 000	597 000	341 000	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 155 000	1 752 000	1 209 000	455 000
Operating Profit	567 000	331 000	50 000	261 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	439 000	259 000	38 000	203 000

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	446 000	431 000	92 000	0
Total Current Assets	1 278 000	932 000	814 000	315 000
Total Assets	1 278 000	932 000	814 000	315 000
Total Equity	419 000	370 000	267 000	229 000
Short-Term Group Debt	500 000	200 000	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	107 000	194 000	259 000	12 000
Unpaid Taxes	123 000	60 000	99 000	18 000
Dividends	0	0	0	0
Other Current Debt	111 000	80 000	178 000	0
Total Current Debt	859 000	562 000	546 000	86 000
Total Equity and Debt	1 278 000	932 000	814 000	315 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,77 %	70 %	14,23 %	88,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,23 %	15,89 %	3,97 %	36,45 %
Current Ratio	1,49	1,66	1,49	3,66
Quick Ratio	1,49	1,66	1,49	3,66
Equity Ratio	0,33	0,4	0,33	0,73
Gross Profit Margin	97,77 %	97,41 %	97,14 %	87,57 %