DALING RAMS CONSULTING AS

7020 TRONDHEIM

Finances

Share Ownership

Return on Equity

27,54 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 880 000	2 604 000	2 484 000	2 654 000
Net Income	580 000	600 000	635 000	617 000
Total Assets	3 281 000	2 957 000	2 638 000	2 316 000
Total Equity	2 106 000	2 026 000	1 726 000	1 391 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 880 000	2 604 000	2 484 000	2 654 000
Expenditure	1 953 000	1 873 000	1 722 000	1 932 000
Operating Profit	928 000	731 000	762 000	722 000
Financial Income	27 000	49 000	56 000	71 000
Financial Costs	141 000	3 000	0	0
Financial Balance	−114 000	46 000	56 000	71 000
Earnings Before Tax	814 000	777 000	818 000	793 000
Tax	234 000	177 000	183 000	176 000
Net Income	580 000	600 000	635 000	617 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 013 000	0	348 000	414 000
Total Current Assets	2 268 000	2 957 000	2 291 000	1 902 000
Total Assets	3 281 000	2 957 000	2 638 000	2 316 000
Total Retained Equity	2 002 000	1 922 000	1 622 000	1 287 000
Total Equity	2 106 000	2 026 000	1 726 000	1 391 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 175 000	931 000	912 000	925 000
Total Equity and Debt	3 281 000	2 957 000	2 638 000	2 316 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 880 000	2 604 000	2 484 000	2 654 000
Other Income	0	0	0	0
Revenue	2 880 000	2 604 000	2 484 000	2 654 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 538 000	1 538 000	1 537 000	1 568 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	1 953 000	1 873 000	1 722 000	1 932 000
Operating Profit	928 000	731 000	762 000	722 000
Financial Income	27 000	49 000	56 000	71 000
Financial Costs	141 000	3 000	0	0
Financial Balance	−114 000	46 000	56 000	71 000
Dividends	500 000	300 000	300 000	300 000
Net Income	580 000	600 000	635 000	617 000

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	1 013 000	0	348 000	414 000
Total Fixed Assets	1 013 000	0	348 000	414 000
Stock	0	0	0	0
Total Investments	986 000	1 990 000	1 352 000	1 095 000
Cash, Bank	705 000	412 000	435 000	247 000
Total Current Assets	2 268 000	2 957 000	2 291 000	1 902 000
Total Assets	3 281 000	2 957 000	2 638 000	2 316 000
Total Equity	2 106 000	2 026 000	1 726 000	1 391 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	0	0	15 000
Unpaid Taxes	202 000	196 000	182 000	196 000
Dividends	500 000	300 000	300 000	300 000
Other Current Debt	232 000	258 000	248 000	238 000
Total Current Debt	1 175 000	931 000	912 000	925 000
Total Equity and Debt	3 281 000	2 957 000	2 638 000	2 316 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,54 %	29,62 %	36,79 %	44,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,22 %	28,07 %	30,68 %	27,2 %
Current Ratio	1,93	3,18	2,51	2,06
Quick Ratio	1,93	3,18	2,51	2,06
Equity Ratio	0,64	0,69	0,65	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %