ANDERS OLSEN RÅDGIVNING AS

8006 BODØ

Finances

Return on Equity

17,57 %

Current Ratio

5,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 756 000	2 301 000	1 737 000	2 042 000
Net Income	298 000	821 000	247 000	599 000
Total Assets	2 098 000	1 889 000	1 283 000	1 137 000
Total Equity	1 696 000	1 398 000	877 000	730 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 756 000	2 301 000	1 737 000	2 042 000
Expenditure	1 388 000	1 254 000	1 426 000	1 280 000
Operating Profit	367 000	1 047 000	312 000	762 000
Financial Income	16 000	6 000	6 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	16 000	6 000	5 000	6 000
Earnings Before Tax	382 000	1 052 000	317 000	767 000
Tax	84 000	232 000	70 000	169 000
Net Income	298 000	821 000	247 000	599 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	5 000	5 000
Total Current Assets	2 093 000	1 884 000	1 278 000	1 132 000
Total Assets	2 098 000	1 889 000	1 283 000	1 137 000
Total Retained Equity	1 666 000	1 368 000	847 000	700 000
Total Equity	1 696 000	1 398 000	877 000	730 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	401 000	491 000	405 000	407 000
Total Equity and Debt	2 098 000	1 889 000	1 283 000	1 137 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 756 000	2 301 000	1 737 000	2 042 000
Other Income	0	0	0	0
Revenue	1 756 000	2 301 000	1 737 000	2 042 000
Cost of Goods Sold	0	0	0	0
Salary Costs	973 000	844 000	1 017 000	873 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 388 000	1 254 000	1 426 000	1 280 000
Operating Profit	367 000	1 047 000	312 000	762 000
Financial Income	16 000	6 000	6 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	16 000	6 000	5 000	6 000
Dividends	0	300 000	100 000	390 000
Net Income	298 000	821 000	247 000	599 000

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	5 000	5 000	5 000	5 000
Total Fixed Assets	5 000	5 000	5 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 966 000	1 743 000	952 000	912 000
Total Current Assets	2 093 000	1 884 000	1 278 000	1 132 000
Total Assets	2 098 000	1 889 000	1 283 000	1 137 000
Total Equity	1 696 000	1 398 000	877 000	730 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	1 000	1 000
Unpaid Taxes	224 000	184 000	189 000	151 000
Dividends	0	300 000	100 000	390 000
Other Current Debt	92 000	75 000	96 000	87 000
Total Current Debt	401 000	491 000	405 000	407 000
Total Equity and Debt	2 098 000	1 889 000	1 283 000	1 137 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,57 %	58,73 %	28,16 %	82,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,9 %	45,5 %	17,96 %	37,32 %
Current Ratio	5,22	3,84	3,16	2,78
Quick Ratio	5,22	3,84	3,16	2,78
Equity Ratio	0,81	0,74	0,68	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %