SECOND COMING AS

6854 KAUPANGER

Finances

Return on Equity

4,24 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	727 000	851 000	1 140 000	456 000
Net Income	27 000	190 000	260 000	133 000
Total Assets	1 078 000	807 000	712 000	550 000
Total Equity	637 000	610 000	420 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	727 000	851 000	1 140 000	456 000
Expenditure	692 000	607 000	807 000	285 000
Operating Profit	35 000	244 000	334 000	171 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	35 000	243 000	333 000	171 000
Tax	7 000	54 000	73 000	38 000
Net Income	27 000	190 000	260 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	769 000	691 000	706 000	383 000
Total Current Assets	309 000	117 000	6 000	168 000
Total Assets	1 078 000	807 000	712 000	550 000
Total Retained Equity	607 000	580 000	390 000	130 000
Total Equity	637 000	610 000	420 000	160 000
Total Long-Term Debt	145 000	0	1 000	2 000
Total Current Debt	297 000	197 000	290 000	388 000
Total Equity and Debt	1 078 000	807 000	712 000	550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	717 000	851 000	1 140 000	456 000
Other Income	10 000	0	0	0
Revenue	727 000	851 000	1 140 000	456 000
Cost of Goods Sold	0	0	0	0
Salary Costs	575 000	536 000	762 000	256 000
Depreciation	10 000	11 000	11 000	1 000
Impairment	0	0	0	0
Expenditure	692 000	607 000	807 000	285 000
Operating Profit	35 000	244 000	334 000	171 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	27 000	190 000	260 000	133 000

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	10 000	21 000	32 000
Total Tangible Assets	0	10 000	21 000	32 000
Total Fiancial Fixed Assets	769 000	681 000	685 000	351 000
Total Fixed Assets	769 000	691 000	706 000	383 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	112 000	1 000	168 000
Total Current Assets	309 000	117 000	6 000	168 000
Total Assets	1 078 000	807 000	712 000	550 000
Total Equity	637 000	610 000	420 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	145 000	0	1 000	2 000
Creditors	16 000	8 000	9 000	−32 000
Unpaid Taxes	120 000	51 000	60 000	188 000
Dividends	0	0	0	0
Other Current Debt	154 000	84 000	147 000	207 000
Total Current Debt	297 000	197 000	290 000	388 000
Total Equity and Debt	1 078 000	807 000	712 000	550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,24 %	31,15 %	61,9 %	83,13 %
Debt-to-Equity Ratio	0,23	0	0	0,01
Operating Profit Margin	4,81 %	28,67 %	29,3 %	37,5 %
Current Ratio	1,04	0,59	0,02	0,43
Quick Ratio	1,04	0,59	0,02	0,43
Equity Ratio	0,59	0,76	0,59	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %