3T CONSULT AS

8618 MO I RANA

Finances

Share Ownership

Return on Equity

84,36 %

Current Ratio

2,03

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 448 000	3 395 000	2 768 000	2 267 000
Net Income	1 257 000	1 344 000	945 000	294 000
Total Assets	2 609 000	3 588 000	1 969 000	1 701 000
Total Equity	1 490 000	233 000	1 389 000	444 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 448 000	3 395 000	2 768 000	2 267 000
Expenditure	3 805 000	1 698 000	1 577 000	1 890 000
Operating Profit	1 643 000	1 697 000	1 192 000	377 000
Financial Income	4 000	21 000	16 000	0
Financial Costs	29 000	0	1 000	1 000
Financial Balance	−25 000	21 000	15 000	−1 000
Earnings Before Tax	1 617 000	1 717 000	1 207 000	376 000
Tax	360 000	373 000	262 000	83 000
Net Income	1 257 000	1 344 000	945 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	436 000	460 000	337 000	417 000
Total Current Assets	2 173 000	3 128 000	1 632 000	1 284 000
Total Assets	2 609 000	3 588 000	1 969 000	1 701 000
Total Retained Equity	1 469 000	212 000	1 368 000	423 000
Total Equity	1 490 000	233 000	1 389 000	444 000
Total Long-Term Debt	46 000	62 000	0	12 000
Total Current Debt	1 073 000	3 293 000	580 000	1 245 000
Total Equity and Debt	2 609 000	3 588 000	1 969 000	1 701 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 739 000	2 784 000	2 768 000	2 267 000
Other Income	−292 000	611 000	0	0
Revenue	5 448 000	3 395 000	2 768 000	2 267 000
Cost of Goods Sold	2 168 000	246 000	0	236 000
Salary Costs	980 000	955 000	874 000	1 040 000
Depreciation	106 000	67 000	155 000	151 000
Impairment	0	0	0	0
Expenditure	3 805 000	1 698 000	1 577 000	1 890 000
Operating Profit	1 643 000	1 697 000	1 192 000	377 000
Financial Income	4 000	21 000	16 000	0
Financial Costs	29 000	0	1 000	1 000
Financial Balance	−25 000	21 000	15 000	−1 000
Dividends	0	0	0	600 000
Net Income	1 257 000	1 344 000	945 000	294 000

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	436 000	460 000	337 000	417 000
Total Tangible Assets	436 000	460 000	337 000	417 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	436 000	460 000	337 000	417 000
Stock	0	0	0	0
Total Investments	0	721 000	0	0
Cash, Bank	1 152 000	1 768 000	1 378 000	631 000
Total Current Assets	2 173 000	3 128 000	1 632 000	1 284 000
Total Assets	2 609 000	3 588 000	1 969 000	1 701 000
Total Equity	1 490 000	233 000	1 389 000	444 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	46 000	62 000	0	12 000
Creditors	328 000	318 000	14 000	300 000
Unpaid Taxes	155 000	57 000	171 000	132 000
Dividends	0	0	0	600 000
Other Current Debt	213 000	107 000	121 000	121 000
Total Current Debt	1 073 000	3 293 000	580 000	1 245 000
Total Equity and Debt	2 609 000	3 588 000	1 969 000	1 701 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,36 %	576,82 %	68,03 %	66,22 %
Debt-to-Equity Ratio	0,03	0,27	0	0,03
Operating Profit Margin	30,16 %	49,99 %	43,06 %	16,63 %
Current Ratio	2,03	0,95	2,81	1,03
Quick Ratio	2,03	0,95	2,81	1,03
Equity Ratio	0,57	0,06	0,71	0,26
Gross Profit Margin	60,21 %	92,75 %	100 %	89,59 %