REVISIONSBUREAUET AS

0459 OSLO

Finances

Return on Equity

95,59 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 195 000	10 331 000	9 829 000	11 091 000
Net Income	2 191 000	2 120 000	1 753 000	1 455 000
Total Assets	8 288 000	7 538 000	6 653 000	5 503 000
Total Equity	2 292 000	2 222 000	3 056 000	1 935 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 195 000	10 331 000	9 829 000	11 091 000
Expenditure	8 298 000	7 554 000	7 493 000	9 115 000
Operating Profit	2 898 000	2 778 000	2 337 000	1 976 000
Financial Income	9 000	1 000	2 000	1 000
Financial Costs	98 000	60 000	91 000	107 000
Financial Balance	−89 000	−59 000	−89 000	−106 000
Earnings Before Tax	2 809 000	2 718 000	2 248 000	1 870 000
Tax	618 000	598 000	495 000	415 000
Net Income	2 191 000	2 120 000	1 753 000	1 455 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 227 000	1 843 000	2 170 000	1 938 000
Total Current Assets	6 061 000	5 695 000	4 483 000	3 565 000
Total Assets	8 288 000	7 538 000	6 653 000	5 503 000
Total Retained Equity	2 195 000	2 125 000	2 959 000	1 839 000
Total Equity	2 292 000	2 222 000	3 056 000	1 935 000
Total Long-Term Debt	2 203 000	1 808 000	2 118 000	1 826 000
Total Current Debt	3 793 000	3 507 000	1 479 000	1 742 000
Total Equity and Debt	8 288 000	7 538 000	6 653 000	5 503 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 179 000	10 331 000	9 686 000	10 939 000
Other Income	15 000	0	143 000	152 000
Revenue	11 195 000	10 331 000	9 829 000	11 091 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 695 000	5 296 000	5 137 000	6 010 000
Depreciation	543 000	527 000	464 000	376 000
Impairment	0	0	0	0
Expenditure	8 298 000	7 554 000	7 493 000	9 115 000
Operating Profit	2 898 000	2 778 000	2 337 000	1 976 000
Financial Income	9 000	1 000	2 000	1 000
Financial Costs	98 000	60 000	91 000	107 000
Financial Balance	−89 000	−59 000	−89 000	−106 000
Dividends	0	0	0	0
Net Income	2 191 000	2 120 000	1 753 000	1 455 000

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	2 227 000	1 843 000	2 170 000	1 938 000
Total Tangible Assets	2 227 000	1 843 000	2 170 000	1 938 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 227 000	1 843 000	2 170 000	1 938 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 084 000	2 074 000	1 993 000	284 000
Total Current Assets	6 061 000	5 695 000	4 483 000	3 565 000
Total Assets	8 288 000	7 538 000	6 653 000	5 503 000
Total Equity	2 292 000	2 222 000	3 056 000	1 935 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 203 000	1 808 000	2 118 000	1 826 000
Creditors	269 000	168 000	141 000	144 000
Unpaid Taxes	714 000	623 000	226 000	274 000
Dividends	0	0	0	0
Other Current Debt	2 162 000	2 078 000	673 000	823 000
Total Current Debt	3 793 000	3 507 000	1 479 000	1 742 000
Total Equity and Debt	8 288 000	7 538 000	6 653 000	5 503 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,59 %	95,41 %	57,36 %	75,19 %
Debt-to-Equity Ratio	0,96	0,81	0,69	0,94
Operating Profit Margin	25,89 %	26,89 %	23,78 %	17,82 %
Current Ratio	1,6	1,62	3,03	2,05
Quick Ratio	1,6	1,62	3,03	2,05
Equity Ratio	0,28	0,29	0,46	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %