SDK CONSULT AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

610 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	142 000	56 000	0
Net Income	183 000	38 000	40 000	−14 000
Total Assets	394 000	182 000	109 000	58 000
Total Equity	30 000	100 000	73 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	142 000	56 000	0
Expenditure	306 000	94 000	12 000	14 000
Operating Profit	234 000	49 000	43 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	234 000	49 000	43 000	−14 000
Tax	52 000	11 000	3 000	0
Net Income	183 000	38 000	40 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	394 000	182 000	109 000	58 000
Total Assets	394 000	182 000	109 000	58 000
Total Retained Equity	6 000	75 000	49 000	20 000
Total Equity	30 000	100 000	73 000	45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	364 000	82 000	36 000	13 000
Total Equity and Debt	394 000	182 000	109 000	58 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	540 000	142 000	56 000	0
Other Income	0	0	0	0
Revenue	540 000	142 000	56 000	0
Cost of Goods Sold	33 000	10 000	0	0
Salary Costs	173 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	306 000	94 000	12 000	14 000
Operating Profit	234 000	49 000	43 000	−14 000
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	183 000	38 000	40 000	−14 000

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	288 000	182 000	105 000	53 000
Total Current Assets	394 000	182 000	109 000	58 000
Total Assets	394 000	182 000	109 000	58 000
Total Equity	30 000	100 000	73 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	42 000	8 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	273 000	66 000	29 000	13 000
Total Current Debt	364 000	82 000	36 000	13 000
Total Equity and Debt	394 000	182 000	109 000	58 000

Financial indicators	2022	2021	2020	2019
Return on Equity	610 %	38 %	54,79 %	−31,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	43,33 %	34,51 %	76,79 %	-
Current Ratio	1,08	2,22	3,03	4,46
Quick Ratio	1,08	2,22	3,03	4,46
Equity Ratio	0,08	0,55	0,67	0,78
Gross Profit Margin	93,89 %	92,96 %	100 %	-