PC SUPPORT AS

6230 SYKKYLVEN

Finances

Return on Equity

0,54 %

Current Ratio

1,54

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 481 000	48 409 000	45 142 000	40 185 000
Net Income	53 000	562 000	1 015 000	19 000
Total Assets	24 547 000	19 084 000	18 612 000	17 117 000
Total Equity	9 748 000	9 694 000	9 132 000	8 917 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 481 000	48 409 000	45 142 000	40 185 000
Expenditure	50 382 000	47 798 000	43 868 000	40 095 000
Operating Profit	100 000	610 000	1 274 000	90 000
Financial Income	134 000	124 000	16 000	54 000
Financial Costs	203 000	47 000	71 000	273 000
Financial Balance	−69 000	77 000	−55 000	−219 000
Earnings Before Tax	31 000	687 000	1 219 000	−129 000
Tax	−22 000	125 000	204 000	−148 000
Net Income	53 000	562 000	1 015 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 106 000	3 805 000	3 342 000	4 220 000
Total Current Assets	16 442 000	15 278 000	15 270 000	12 896 000
Total Assets	24 547 000	19 084 000	18 612 000	17 117 000
Total Retained Equity	7 534 000	7 480 000	6 918 000	6 703 000
Total Equity	9 748 000	9 694 000	9 132 000	8 917 000
Total Long-Term Debt	4 101 000	579 000	0	0
Total Current Debt	10 699 000	8 810 000	9 480 000	8 199 000
Total Equity and Debt	24 547 000	19 084 000	18 612 000	17 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 189 000	48 122 000	44 824 000	39 939 000
Other Income	292 000	287 000	317 000	246 000
Revenue	50 481 000	48 409 000	45 142 000	40 185 000
Cost of Goods Sold	25 286 000	24 589 000	21 445 000	17 091 000
Salary Costs	17 696 000	16 456 000	16 182 000	15 769 000
Depreciation	1 786 000	1 158 000	1 100 000	1 190 000
Impairment	0	0	0	0
Expenditure	50 382 000	47 798 000	43 868 000	40 095 000
Operating Profit	100 000	610 000	1 274 000	90 000
Financial Income	134 000	124 000	16 000	54 000
Financial Costs	203 000	47 000	71 000	273 000
Financial Balance	−69 000	77 000	−55 000	−219 000
Dividends	0	0	800 000	0
Net Income	53 000	562 000	1 015 000	19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	480 000	692 000	482 000	1 053 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	389 000	500 000	611 000	722 000
Fixtures	5 962 000	2 108 000	1 649 000	1 750 000
Total Tangible Assets	6 351 000	2 608 000	2 260 000	2 472 000
Total Fiancial Fixed Assets	1 275 000	506 000	601 000	695 000
Total Fixed Assets	8 106 000	3 805 000	3 342 000	4 220 000
Stock	957 000	375 000	511 000	549 000
Total Investments	482 000	479 000	398 000	429 000
Cash, Bank	2 354 000	6 647 000	6 175 000	6 445 000
Total Current Assets	16 442 000	15 278 000	15 270 000	12 896 000
Total Assets	24 547 000	19 084 000	18 612 000	17 117 000
Total Equity	9 748 000	9 694 000	9 132 000	8 917 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 101 000	579 000	0	0
Creditors	3 838 000	2 602 000	3 176 000	2 880 000
Unpaid Taxes	1 692 000	1 534 000	1 655 000	1 601 000
Dividends	0	0	800 000	0
Other Current Debt	5 169 000	4 674 000	3 849 000	3 719 000
Total Current Debt	10 699 000	8 810 000	9 480 000	8 199 000
Total Equity and Debt	24 547 000	19 084 000	18 612 000	17 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,54 %	5,8 %	11,11 %	0,21 %
Debt-to-Equity Ratio	0,42	0,06	0	0
Operating Profit Margin	0,2 %	1,26 %	2,82 %	0,22 %
Current Ratio	1,54	1,73	1,61	1,57
Quick Ratio	1,69	1,81	1,7	1,69
Equity Ratio	0,4	0,51	0,49	0,52
Gross Profit Margin	49,91 %	49,21 %	52,49 %	57,47 %