FAGKONSULENTENE AS

1658 TORP

Finances

Share Ownership

Return on Equity

125,31 %

Current Ratio

1,14

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 974 000	1 814 000	1 341 000	966 000
Net Income	599 000	64 000	212 000	130 000
Total Assets	1 988 000	921 000	850 000	632 000
Total Equity	478 000	279 000	215 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 974 000	1 814 000	1 341 000	966 000
Expenditure	2 193 000	1 714 000	1 069 000	799 000
Operating Profit	782 000	101 000	272 000	167 000
Financial Income	0	0	0	0
Financial Costs	23 000	11 000	0	0
Financial Balance	−23 000	−11 000	0	0
Earnings Before Tax	760 000	90 000	271 000	167 000
Tax	161 000	26 000	60 000	37 000
Net Income	599 000	64 000	212 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	744 000	372 000	0	0
Total Current Assets	1 243 000	550 000	850 000	632 000
Total Assets	1 988 000	921 000	850 000	632 000
Total Retained Equity	448 000	249 000	185 000	73 000
Total Equity	478 000	279 000	215 000	103 000
Total Long-Term Debt	423 000	291 000	0	0
Total Current Debt	1 087 000	351 000	635 000	529 000
Total Equity and Debt	1 988 000	921 000	850 000	632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 974 000	1 814 000	1 341 000	966 000
Other Income	0	0	0	0
Revenue	2 974 000	1 814 000	1 341 000	966 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 762 000	1 265 000	882 000	702 000
Depreciation	113 000	48 000	0	0
Impairment	0	0	0	0
Expenditure	2 193 000	1 714 000	1 069 000	799 000
Operating Profit	782 000	101 000	272 000	167 000
Financial Income	0	0	0	0
Financial Costs	23 000	11 000	0	0
Financial Balance	−23 000	−11 000	0	0
Dividends	400 000	0	100 000	125 000
Net Income	599 000	64 000	212 000	130 000

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	744 000	372 000	0	0
Total Tangible Assets	744 000	372 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	744 000	372 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	807 000	359 000	746 000	536 000
Total Current Assets	1 243 000	550 000	850 000	632 000
Total Assets	1 988 000	921 000	850 000	632 000
Total Equity	478 000	279 000	215 000	103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	423 000	291 000	0	0
Creditors	46 000	14 000	11 000	1 000
Unpaid Taxes	319 000	181 000	366 000	294 000
Dividends	400 000	0	100 000	125 000
Other Current Debt	180 000	130 000	98 000	72 000
Total Current Debt	1 087 000	351 000	635 000	529 000
Total Equity and Debt	1 988 000	921 000	850 000	632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,31 %	22,94 %	98,6 %	126,21 %
Debt-to-Equity Ratio	0,88	1,04	0	0
Operating Profit Margin	26,29 %	5,57 %	20,28 %	17,29 %
Current Ratio	1,14	1,57	1,34	1,19
Quick Ratio	1,14	1,57	1,34	1,19
Equity Ratio	0,24	0,3	0,25	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %