PC SUPPORT EIENDOM AS

6230 SYKKYLVEN

Finances

Return on Equity

4,53 %

Current Ratio

13,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 898 000	2 089 000	1 848 000	1 854 000
Net Income	710 000	2 945 000	613 000	1 173 000
Total Assets	16 146 000	15 437 000	12 442 000	11 850 000
Total Equity	15 676 000	14 966 000	12 021 000	11 408 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 898 000	2 089 000	1 848 000	1 854 000
Expenditure	1 061 000	1 223 000	1 090 000	952 000
Operating Profit	836 000	867 000	758 000	902 000
Financial Income	73 000	2 292 000	25 000	500 000
Financial Costs	0	8 000	2 000	20 000
Financial Balance	73 000	2 284 000	23 000	480 000
Earnings Before Tax	909 000	3 151 000	782 000	1 381 000
Tax	199 000	206 000	169 000	208 000
Net Income	710 000	2 945 000	613 000	1 173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 842 000	10 963 000	8 633 000	7 915 000
Total Current Assets	5 304 000	4 474 000	3 810 000	3 936 000
Total Assets	16 146 000	15 437 000	12 442 000	11 850 000
Total Retained Equity	14 476 000	13 766 000	10 821 000	10 208 000
Total Equity	15 676 000	14 966 000	12 021 000	11 408 000
Total Long-Term Debt	70 000	75 000	77 000	69 000
Total Current Debt	399 000	396 000	344 000	373 000
Total Equity and Debt	16 146 000	15 437 000	12 442 000	11 850 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 898 000	2 089 000	1 828 000	1 834 000
Other Income	0	0	20 000	20 000
Revenue	1 898 000	2 089 000	1 848 000	1 854 000
Cost of Goods Sold	0	30 000	0	0
Salary Costs	264 000	273 000	323 000	238 000
Depreciation	121 000	105 000	95 000	81 000
Impairment	0	0	0	0
Expenditure	1 061 000	1 223 000	1 090 000	952 000
Operating Profit	836 000	867 000	758 000	902 000
Financial Income	73 000	2 292 000	25 000	500 000
Financial Costs	0	8 000	2 000	20 000
Financial Balance	73 000	2 284 000	23 000	480 000
Dividends	0	0	0	0
Net Income	710 000	2 945 000	613 000	1 173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 845 000	1 845 000	1 845 000	1 845 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	349 000	470 000	390 000	462 000
Total Tangible Assets	2 194 000	2 315 000	2 235 000	2 307 000
Total Fiancial Fixed Assets	8 648 000	8 648 000	6 398 000	5 608 000
Total Fixed Assets	10 842 000	10 963 000	8 633 000	7 915 000
Stock	0	0	0	0
Total Investments	19 000	15 000	22 000	22 000
Cash, Bank	5 165 000	4 365 000	3 700 000	3 830 000
Total Current Assets	5 304 000	4 474 000	3 810 000	3 936 000
Total Assets	16 146 000	15 437 000	12 442 000	11 850 000
Total Equity	15 676 000	14 966 000	12 021 000	11 408 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	70 000	75 000	77 000	69 000
Creditors	3 000	3 000	5 000	6 000
Unpaid Taxes	25 000	27 000	22 000	19 000
Dividends	0	0	0	0
Other Current Debt	168 000	158 000	157 000	156 000
Total Current Debt	399 000	396 000	344 000	373 000
Total Equity and Debt	16 146 000	15 437 000	12 442 000	11 850 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,53 %	19,68 %	5,1 %	10,28 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	44,05 %	41,5 %	41,02 %	48,65 %
Current Ratio	13,29	11,3	11,08	10,55
Quick Ratio	13,29	11,3	11,08	10,55
Equity Ratio	0,97	0,97	0,97	0,96
Gross Profit Margin	100 %	98,56 %	100 %	100 %