VERIFY AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

139,02 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 011 000	3 525 000	2 475 000	1 923 000
Net Income	228 000	95 000	83 000	17 000
Total Assets	1 298 000	798 000	686 000	646 000
Total Equity	164 000	135 000	40 000	−42 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 011 000	3 525 000	2 475 000	1 923 000
Expenditure	4 670 000	3 335 000	2 359 000	1 906 000
Operating Profit	308 000	125 000	90 000	16 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Earnings Before Tax	308 000	125 000	88 000	17 000
Tax	80 000	30 000	5 000	0
Net Income	228 000	95 000	83 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 298 000	798 000	686 000	646 000
Total Assets	1 298 000	798 000	686 000	646 000
Total Retained Equity	134 000	105 000	10 000	−72 000
Total Equity	164 000	135 000	40 000	−42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 134 000	663 000	646 000	688 000
Total Equity and Debt	1 298 000	798 000	686 000	646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 011 000	3 525 000	2 475 000	1 893 000
Other Income	0	0	0	30 000
Revenue	5 011 000	3 525 000	2 475 000	1 923 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 740 000	2 093 000	1 276 000	782 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 670 000	3 335 000	2 359 000	1 906 000
Operating Profit	308 000	125 000	90 000	16 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Dividends	200 000	0	0	0
Net Income	228 000	95 000	83 000	17 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	840 000	290 000	556 000	298 000
Total Current Assets	1 298 000	798 000	686 000	646 000
Total Assets	1 298 000	798 000	686 000	646 000
Total Equity	164 000	135 000	40 000	−42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	123 000	81 000	66 000	10 000
Unpaid Taxes	492 000	356 000	248 000	411 000
Dividends	200 000	0	0	0
Other Current Debt	239 000	195 000	327 000	267 000
Total Current Debt	1 134 000	663 000	646 000	688 000
Total Equity and Debt	1 298 000	798 000	686 000	646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	139,02 %	70,37 %	207,5 %	−40,48 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	6,15 %	3,55 %	3,64 %	0,83 %
Current Ratio	1,14	1,2	1,06	0,94
Quick Ratio	1,14	1,2	1,06	0,94
Equity Ratio	0,13	0,17	0,06	−0,07
Gross Profit Margin	100 %	100 %	100 %	100 %