SPENCER STUART INTERNATIONAL AS

0166 OSLO

Finances

Share Ownership

Return on Equity

16,68 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 456 000	26 845 000	29 689 000	24 502 000
Net Income	490 000	1 111 000	589 000	710 000
Total Assets	12 966 000	17 015 000	16 496 000	18 203 000
Total Equity	2 937 000	2 448 000	1 337 000	748 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 456 000	26 845 000	29 689 000	24 502 000
Expenditure	24 659 000	25 252 000	28 316 000	23 488 000
Operating Profit	798 000	1 594 000	1 373 000	1 013 000
Financial Income	42 000	3 000	441 000	40 000
Financial Costs	210 000	172 000	1 051 000	198 000
Financial Balance	−168 000	−169 000	−610 000	−158 000
Earnings Before Tax	631 000	1 425 000	763 000	856 000
Tax	141 000	314 000	174 000	146 000
Net Income	490 000	1 111 000	589 000	710 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 033 000	1 420 000	1 871 000	445 000
Total Current Assets	11 933 000	15 595 000	14 625 000	17 759 000
Total Assets	12 966 000	17 015 000	16 496 000	18 203 000
Total Retained Equity	2 907 000	2 418 000	1 307 000	0
Total Equity	2 937 000	2 448 000	1 337 000	748 000
Total Long-Term Debt	23 000	65 000	79 000	28 000
Total Current Debt	10 006 000	14 502 000	15 080 000	17 427 000
Total Equity and Debt	12 966 000	17 015 000	16 496 000	18 203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 456 000	26 845 000	29 689 000	24 502 000
Other Income	0	0	0	0
Revenue	25 456 000	26 845 000	29 689 000	24 502 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 252 000	16 160 000	18 199 000	16 002 000
Depreciation	591 000	546 000	416 000	18 000
Impairment	0	0	0	0
Expenditure	24 659 000	25 252 000	28 316 000	23 488 000
Operating Profit	798 000	1 594 000	1 373 000	1 013 000
Financial Income	42 000	3 000	441 000	40 000
Financial Costs	210 000	172 000	1 051 000	198 000
Financial Balance	−168 000	−169 000	−610 000	−158 000
Dividends	0	0	0	0
Net Income	490 000	1 111 000	589 000	710 000

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	445 000
Fixtures	1 033 000	1 420 000	1 871 000	0
Total Tangible Assets	1 033 000	1 420 000	1 871 000	445 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 033 000	1 420 000	1 871 000	445 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 231 000	12 970 000	7 651 000	6 588 000
Total Current Assets	11 933 000	15 595 000	14 625 000	17 759 000
Total Assets	12 966 000	17 015 000	16 496 000	18 203 000
Total Equity	2 937 000	2 448 000	1 337 000	748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	65 000	79 000	28 000
Creditors	742 000	6 162 000	3 872 000	6 522 000
Unpaid Taxes	1 667 000	1 841 000	1 678 000	2 970 000
Dividends	0	0	0	0
Other Current Debt	7 207 000	6 166 000	9 289 000	7 886 000
Total Current Debt	10 006 000	14 502 000	15 080 000	17 427 000
Total Equity and Debt	12 966 000	17 015 000	16 496 000	18 203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,68 %	45,38 %	44,05 %	94,92 %
Debt-to-Equity Ratio	0,01	0,03	0,06	0,04
Operating Profit Margin	3,13 %	5,94 %	4,62 %	4,13 %
Current Ratio	1,19	1,08	0,97	1,02
Quick Ratio	1,19	1,08	0,97	1,02
Equity Ratio	0,23	0,14	0,08	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %