UNIC CONSULT AS

6523 FREI

Finances

Return on Equity

0,63 %

Current Ratio

38,08

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	585 000	552 000	566 000	504 000
Net Income	46 000	786 000	467 000	246 000
Total Assets	8 281 000	8 425 000	7 536 000	7 082 000
Total Equity	7 354 000	7 275 000	6 489 000	6 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	585 000	552 000	566 000	504 000
Expenditure	292 000	332 000	129 000	185 000
Operating Profit	293 000	220 000	437 000	319 000
Financial Income	1 000	615 000	129 000	0
Financial Costs	183 000	1 000	2 000	5 000
Financial Balance	−182 000	614 000	127 000	−5 000
Earnings Before Tax	111 000	834 000	563 000	315 000
Tax	65 000	48 000	96 000	69 000
Net Income	46 000	786 000	467 000	246 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 119 000	5 175 000	5 175 000	5 071 000
Total Current Assets	3 161 000	3 250 000	2 361 000	2 011 000
Total Assets	8 281 000	8 425 000	7 536 000	7 082 000
Total Retained Equity	3 658 000	3 579 000	2 793 000	2 326 000
Total Equity	7 354 000	7 275 000	6 489 000	6 022 000
Total Long-Term Debt	843 000	870 000	937 000	1 004 000
Total Current Debt	83 000	280 000	110 000	56 000
Total Equity and Debt	8 281 000	8 425 000	7 536 000	7 082 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	585 000	552 000	566 000	504 000
Revenue	585 000	552 000	566 000	504 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	292 000	332 000	129 000	185 000
Operating Profit	293 000	220 000	437 000	319 000
Financial Income	1 000	615 000	129 000	0
Financial Costs	183 000	1 000	2 000	5 000
Financial Balance	−182 000	614 000	127 000	−5 000
Dividends	0	0	0	0
Net Income	46 000	786 000	467 000	246 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 071 000	5 071 000	5 071 000	5 071 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 071 000	5 071 000	5 071 000	5 071 000
Total Fiancial Fixed Assets	48 000	104 000	104 000	0
Total Fixed Assets	5 119 000	5 175 000	5 175 000	5 071 000
Stock	0	0	0	0
Total Investments	2 421 000	2 548 000	1 934 000	1 111 000
Cash, Bank	719 000	677 000	401 000	900 000
Total Current Assets	3 161 000	3 250 000	2 361 000	2 011 000
Total Assets	8 281 000	8 425 000	7 536 000	7 082 000
Total Equity	7 354 000	7 275 000	6 489 000	6 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	843 000	870 000	937 000	1 004 000
Creditors	18 000	232 000	14 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	−24 000
Total Current Debt	83 000	280 000	110 000	56 000
Total Equity and Debt	8 281 000	8 425 000	7 536 000	7 082 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,63 %	10,8 %	7,2 %	4,09 %
Debt-to-Equity Ratio	0,11	0,12	0,14	0,17
Operating Profit Margin	50,09 %	39,86 %	77,21 %	63,29 %
Current Ratio	38,08	11,61	21,46	35,91
Quick Ratio	38,08	11,61	21,46	35,91
Equity Ratio	0,89	0,86	0,86	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %