VALIDATOR AS

6516 KRISTIANSUND N

Finances

Return on Equity

45,29 %

Current Ratio

3,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 381 000	4 823 000	3 819 000	2 613 000
Net Income	2 375 000	2 064 000	1 713 000	1 140 000
Total Assets	7 158 000	7 572 000	5 522 000	3 976 000
Total Equity	5 244 000	3 568 000	4 504 000	3 291 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 381 000	4 823 000	3 819 000	2 613 000
Expenditure	2 217 000	2 197 000	1 645 000	1 188 000
Operating Profit	3 164 000	2 627 000	2 173 000	1 424 000
Financial Income	35 000	22 000	24 000	38 000
Financial Costs	128 000	2 000	1 000	0
Financial Balance	−93 000	20 000	23 000	38 000
Earnings Before Tax	3 071 000	2 646 000	2 197 000	1 462 000
Tax	696 000	582 000	484 000	322 000
Net Income	2 375 000	2 064 000	1 713 000	1 140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	10 000	16 000	0
Total Current Assets	7 154 000	7 562 000	5 505 000	3 976 000
Total Assets	7 158 000	7 572 000	5 522 000	3 976 000
Total Retained Equity	5 194 000	3 518 000	4 454 000	3 241 000
Total Equity	5 244 000	3 568 000	4 504 000	3 291 000
Total Long-Term Debt	1 000	2 000	1 000	0
Total Current Debt	1 913 000	4 001 000	1 017 000	685 000
Total Equity and Debt	7 158 000	7 572 000	5 522 000	3 976 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 381 000	4 823 000	3 819 000	2 613 000
Other Income	0	0	0	0
Revenue	5 381 000	4 823 000	3 819 000	2 613 000
Cost of Goods Sold	143 000	434 000	80 000	76 000
Salary Costs	907 000	859 000	858 000	792 000
Depreciation	6 000	6 000	2 000	0
Impairment	0	0	0	0
Expenditure	2 217 000	2 197 000	1 645 000	1 188 000
Operating Profit	3 164 000	2 627 000	2 173 000	1 424 000
Financial Income	35 000	22 000	24 000	38 000
Financial Costs	128 000	2 000	1 000	0
Financial Balance	−93 000	20 000	23 000	38 000
Dividends	700 000	0	0	0
Net Income	2 375 000	2 064 000	1 713 000	1 140 000

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	4 000	10 000	16 000	0
Total Tangible Assets	4 000	10 000	16 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 000	10 000	16 000	0
Stock	0	0	0	0
Total Investments	3 881 000	50 000	0	0
Cash, Bank	1 839 000	6 969 000	4 856 000	3 497 000
Total Current Assets	7 154 000	7 562 000	5 505 000	3 976 000
Total Assets	7 158 000	7 572 000	5 522 000	3 976 000
Total Equity	5 244 000	3 568 000	4 504 000	3 291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	1 000	0
Creditors	61 000	36 000	95 000	50 000
Unpaid Taxes	373 000	296 000	351 000	232 000
Dividends	700 000	0	0	0
Other Current Debt	782 000	3 089 000	88 000	82 000
Total Current Debt	1 913 000	4 001 000	1 017 000	685 000
Total Equity and Debt	7 158 000	7 572 000	5 522 000	3 976 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,29 %	57,85 %	38,03 %	34,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,8 %	54,47 %	56,9 %	54,5 %
Current Ratio	3,74	1,89	5,41	5,8
Quick Ratio	3,74	1,89	5,41	5,8
Equity Ratio	0,73	0,47	0,82	0,83
Gross Profit Margin	97,34 %	91 %	97,91 %	97,09 %