SCANTRADER CONSULTING AS

1613 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

5 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 940 000	2 481 000	2 274 000	2 076 000
Net Income	2 000	2 000	1 000	3 000
Total Assets	459 000	503 000	460 000	335 000
Total Equity	40 000	37 000	35 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 940 000	2 481 000	2 274 000	2 076 000
Expenditure	2 937 000	2 479 000	2 273 000	2 073 000
Operating Profit	2 000	2 000	1 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	2 000	2 000	1 000	3 000
Tax	0	0	0	0
Net Income	2 000	2 000	1 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	459 000	503 000	460 000	335 000
Total Assets	459 000	503 000	460 000	335 000
Total Retained Equity	10 000	7 000	5 000	0
Total Equity	40 000	37 000	35 000	34 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	419 000	466 000	425 000	301 000
Total Equity and Debt	459 000	503 000	460 000	335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 940 000	2 481 000	2 274 000	2 076 000
Other Income	0	0	0	0
Revenue	2 940 000	2 481 000	2 274 000	2 076 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 589 000	2 100 000	1 843 000	1 613 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 937 000	2 479 000	2 273 000	2 073 000
Operating Profit	2 000	2 000	1 000	3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 000	2 000	1 000	3 000

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	459 000	503 000	460 000	124 000
Total Current Assets	459 000	503 000	460 000	335 000
Total Assets	459 000	503 000	460 000	335 000
Total Equity	40 000	37 000	35 000	34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	158 000	198 000	200 000	121 000
Dividends	0	0	0	0
Other Current Debt	261 000	268 000	225 000	180 000
Total Current Debt	419 000	466 000	425 000	301 000
Total Equity and Debt	459 000	503 000	460 000	335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5 %	5,41 %	2,86 %	8,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,07 %	0,08 %	0,04 %	0,14 %
Current Ratio	1,1	1,08	1,08	1,11
Quick Ratio	1,1	1,08	1,08	1,11
Equity Ratio	0,09	0,07	0,08	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %