ODDLEIV SÆLE KONSULT AS

2611 LILLEHAMMER

Finances

Share Ownership

Return on Equity

90,08 %

Current Ratio

3,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	637 000	627 000	599 000	214 000
Net Income	445 000	418 000	413 000	143 000
Total Assets	661 000	639 000	743 000	260 000
Total Equity	494 000	49 000	581 000	167 000

Income (NOK)	2022	2021	2020	2019
Revenue	637 000	627 000	599 000	214 000
Expenditure	66 000	90 000	70 000	32 000
Operating Profit	571 000	538 000	530 000	182 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	571 000	538 000	530 000	182 000
Tax	126 000	120 000	117 000	39 000
Net Income	445 000	418 000	413 000	143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	661 000	639 000	743 000	260 000
Total Assets	661 000	639 000	743 000	260 000
Total Retained Equity	470 000	24 000	556 000	143 000
Total Equity	494 000	49 000	581 000	167 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	167 000	591 000	163 000	93 000
Total Equity and Debt	661 000	639 000	743 000	260 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	637 000	627 000	599 000	214 000
Other Income	0	0	0	0
Revenue	637 000	627 000	599 000	214 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	1 000	1 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	66 000	90 000	70 000	32 000
Operating Profit	571 000	538 000	530 000	182 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	400 000	0	0
Net Income	445 000	418 000	413 000	143 000

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	641 000	563 000	725 000	260 000
Total Current Assets	661 000	639 000	743 000	260 000
Total Assets	661 000	639 000	743 000	260 000
Total Equity	494 000	49 000	581 000	167 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	5 000	0	0
Unpaid Taxes	17 000	41 000	23 000	39 000
Dividends	0	400 000	0	0
Other Current Debt	23 000	24 000	23 000	15 000
Total Current Debt	167 000	591 000	163 000	93 000
Total Equity and Debt	661 000	639 000	743 000	260 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,08 %	853,06 %	71,08 %	85,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	89,64 %	85,81 %	88,48 %	85,05 %
Current Ratio	3,96	1,08	4,56	2,8
Quick Ratio	3,96	1,08	4,56	2,8
Equity Ratio	0,75	0,08	0,78	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %