SKASBERG CONSULT AS

2265 NAMNÅ

Finances

Return on Equity

67,84 %

Current Ratio

125,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	102 000	102 000	102 000	702 000
Net Income	947 000	118 000	57 000	−82 000
Total Assets	1 406 000	665 000	586 000	764 000
Total Equity	1 396 000	449 000	531 000	474 000

Income (NOK)	2022	2021	2020	2019
Revenue	102 000	102 000	102 000	702 000
Expenditure	77 000	41 000	9 000	669 000
Operating Profit	25 000	61 000	93 000	34 000
Financial Income	1 115 000	148 000	105 000	113 000
Financial Costs	184 000	76 000	120 000	222 000
Financial Balance	931 000	72 000	−15 000	−109 000
Earnings Before Tax	957 000	133 000	78 000	−74 000
Tax	9 000	15 000	21 000	7 000
Net Income	947 000	118 000	57 000	−82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	153 000	175 000	190 000	235 000
Total Current Assets	1 253 000	489 000	396 000	530 000
Total Assets	1 406 000	665 000	586 000	764 000
Total Retained Equity	1 366 000	419 000	501 000	444 000
Total Equity	1 396 000	449 000	531 000	474 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 000	216 000	55 000	290 000
Total Equity and Debt	1 406 000	665 000	586 000	764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	102 000	102 000	102 000	702 000
Other Income	0	0	0	0
Revenue	102 000	102 000	102 000	702 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	−2 000	0	618 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	77 000	41 000	9 000	669 000
Operating Profit	25 000	61 000	93 000	34 000
Financial Income	1 115 000	148 000	105 000	113 000
Financial Costs	184 000	76 000	120 000	222 000
Financial Balance	931 000	72 000	−15 000	−109 000
Dividends	0	200 000	0	0
Net Income	947 000	118 000	57 000	−82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	140 000	150 000	165 000	186 000
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	13 000	26 000	26 000	49 000
Total Fixed Assets	153 000	175 000	190 000	235 000
Stock	0	0	0	0
Total Investments	288 000	354 000	275 000	189 000
Cash, Bank	705 000	122 000	111 000	262 000
Total Current Assets	1 253 000	489 000	396 000	530 000
Total Assets	1 406 000	665 000	586 000	764 000
Total Equity	1 396 000	449 000	531 000	474 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	9 000	15 000	30 000	213 000
Dividends	0	200 000	0	0
Other Current Debt	0	0	25 000	77 000
Total Current Debt	10 000	216 000	55 000	290 000
Total Equity and Debt	1 406 000	665 000	586 000	764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,84 %	26,28 %	10,73 %	−17,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,51 %	59,8 %	91,18 %	4,84 %
Current Ratio	125,3	2,26	7,2	1,83
Quick Ratio	125,3	2,26	7,2	1,83
Equity Ratio	0,99	0,68	0,91	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %