ESPSVE CONSULT AS

1415 OPPEGÅRD

Finances

Return on Equity

17,09 %

Current Ratio

10,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	205 000	426 000	64 000	57 000
Net Income	80 000	330 000	31 000	58 000
Total Assets	516 000	540 000	372 000	322 000
Total Equity	468 000	388 000	309 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	205 000	426 000	64 000	57 000
Expenditure	101 000	128 000	16 000	16 000
Operating Profit	104 000	298 000	48 000	42 000
Financial Income	1 000	99 000	1 000	26 000
Financial Costs	4 000	0	7 000	0
Financial Balance	−3 000	99 000	−6 000	26 000
Earnings Before Tax	102 000	396 000	41 000	67 000
Tax	22 000	67 000	11 000	9 000
Net Income	80 000	330 000	31 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	0	0	0
Total Current Assets	501 000	540 000	372 000	322 000
Total Assets	516 000	540 000	372 000	322 000
Total Retained Equity	438 000	358 000	279 000	248 000
Total Equity	468 000	388 000	309 000	278 000
Total Long-Term Debt	0	0	0	36 000
Total Current Debt	48 000	152 000	63 000	8 000
Total Equity and Debt	516 000	540 000	372 000	322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	205 000	426 000	64 000	57 000
Other Income	0	0	0	0
Revenue	205 000	426 000	64 000	57 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	101 000	128 000	16 000	16 000
Operating Profit	104 000	298 000	48 000	42 000
Financial Income	1 000	99 000	1 000	26 000
Financial Costs	4 000	0	7 000	0
Financial Balance	−3 000	99 000	−6 000	26 000
Dividends	0	0	0	0
Net Income	80 000	330 000	31 000	58 000

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	15 000	0	0	0
Total Fixed Assets	15 000	0	0	0
Stock	0	0	0	0
Total Investments	363 000	367 000	295 000	301 000
Cash, Bank	122 000	126 000	70 000	19 000
Total Current Assets	501 000	540 000	372 000	322 000
Total Assets	516 000	540 000	372 000	322 000
Total Equity	468 000	388 000	309 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	36 000
Creditors	0	0	0	0
Unpaid Taxes	24 000	78 000	11 000	−1 000
Dividends	0	0	0	0
Other Current Debt	0	8 000	42 000	0
Total Current Debt	48 000	152 000	63 000	8 000
Total Equity and Debt	516 000	540 000	372 000	322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,09 %	85,05 %	10,03 %	20,86 %
Debt-to-Equity Ratio	0	0	0	0,13
Operating Profit Margin	50,73 %	69,95 %	75 %	73,68 %
Current Ratio	10,44	3,55	5,9	40,25
Quick Ratio	10,44	3,55	5,9	40,25
Equity Ratio	0,91	0,72	0,83	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %