ARKITEKTKONTORET BØRTVEIT & CARLSEN AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

30,59 %

Current Ratio

2,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 441 000	5 067 000	4 075 000	4 040 000
Net Income	409 000	441 000	349 000	345 000
Total Assets	2 546 000	1 942 000	2 440 000	2 130 000
Total Equity	1 337 000	928 000	1 567 000	1 218 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 441 000	5 067 000	4 075 000	4 040 000
Expenditure	4 917 000	4 503 000	3 625 000	3 597 000
Operating Profit	522 000	564 000	450 000	442 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	2 000	2 000	−1 000	0
Earnings Before Tax	525 000	566 000	449 000	442 000
Tax	116 000	125 000	100 000	97 000
Net Income	409 000	441 000	349 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	24 000	65 000	24 000
Total Current Assets	2 447 000	1 918 000	2 375 000	2 106 000
Total Assets	2 546 000	1 942 000	2 440 000	2 130 000
Total Retained Equity	1 306 000	897 000	1 537 000	1 188 000
Total Equity	1 337 000	928 000	1 567 000	1 218 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	1 206 000	1 013 000	873 000	911 000
Total Equity and Debt	2 546 000	1 942 000	2 440 000	2 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 441 000	5 067 000	4 073 000	4 040 000
Other Income	0	0	2 000	0
Revenue	5 441 000	5 067 000	4 075 000	4 040 000
Cost of Goods Sold	19 000	60 000	35 000	10 000
Salary Costs	3 991 000	3 682 000	2 639 000	2 923 000
Depreciation	27 000	17 000	10 000	18 000
Impairment	0	0	0	0
Expenditure	4 917 000	4 503 000	3 625 000	3 597 000
Operating Profit	522 000	564 000	450 000	442 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	2 000	2 000	−1 000	0
Dividends	0	0	0	0
Net Income	409 000	441 000	349 000	345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	26 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	99 000	22 000	39 000	20 000
Total Tangible Assets	99 000	22 000	39 000	20 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	99 000	24 000	65 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 008 000	1 120 000	1 436 000	1 335 000
Total Current Assets	2 447 000	1 918 000	2 375 000	2 106 000
Total Assets	2 546 000	1 942 000	2 440 000	2 130 000
Total Equity	1 337 000	928 000	1 567 000	1 218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	98 000	100 000	128 000	91 000
Unpaid Taxes	632 000	466 000	387 000	480 000
Dividends	0	0	0	0
Other Current Debt	365 000	347 000	235 000	244 000
Total Current Debt	1 206 000	1 013 000	873 000	911 000
Total Equity and Debt	2 546 000	1 942 000	2 440 000	2 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,59 %	47,52 %	22,27 %	28,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,59 %	11,13 %	11,04 %	10,94 %
Current Ratio	2,03	1,89	2,72	2,31
Quick Ratio	2,03	1,89	2,72	2,31
Equity Ratio	0,53	0,48	0,64	0,57
Gross Profit Margin	99,65 %	98,82 %	99,14 %	99,75 %