UNIFIED ANALYTICS AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

6,13 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 721 000	3 195 000	3 297 000	2 887 000
Net Income	39 000	−96 000	263 000	−159 000
Total Assets	1 237 000	864 000	907 000	636 000
Total Equity	636 000	597 000	693 000	430 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 721 000	3 195 000	3 297 000	2 887 000
Expenditure	3 665 000	3 296 000	3 001 000	3 037 000
Operating Profit	56 000	−100 000	297 000	−150 000
Financial Income	15 000	9 000	12 000	−1 000
Financial Costs	20 000	32 000	16 000	10 000
Financial Balance	−5 000	−23 000	−4 000	−11 000
Earnings Before Tax	50 000	−123 000	293 000	−160 000
Tax	11 000	−27 000	30 000	−1 000
Net Income	39 000	−96 000	263 000	−159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	27 000	0	0
Total Current Assets	1 221 000	837 000	907 000	636 000
Total Assets	1 237 000	864 000	907 000	636 000
Total Retained Equity	436 000	397 000	493 000	230 000
Total Equity	636 000	597 000	693 000	430 000
Total Long-Term Debt	28 000	0	0	0
Total Current Debt	574 000	267 000	214 000	206 000
Total Equity and Debt	1 237 000	864 000	907 000	636 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 721 000	3 195 000	3 297 000	2 887 000
Other Income	0	0	0	0
Revenue	3 721 000	3 195 000	3 297 000	2 887 000
Cost of Goods Sold	2 409 000	2 414 000	2 262 000	1 881 000
Salary Costs	327 000	273 000	0	235 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 665 000	3 296 000	3 001 000	3 037 000
Operating Profit	56 000	−100 000	297 000	−150 000
Financial Income	15 000	9 000	12 000	−1 000
Financial Costs	20 000	32 000	16 000	10 000
Financial Balance	−5 000	−23 000	−4 000	−11 000
Dividends	0	0	0	0
Net Income	39 000	−96 000	263 000	−159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	27 000	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	16 000	27 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	818 000	517 000	560 000	230 000
Total Current Assets	1 221 000	837 000	907 000	636 000
Total Assets	1 237 000	864 000	907 000	636 000
Total Equity	636 000	597 000	693 000	430 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	0	0	0
Creditors	401 000	119 000	101 000	57 000
Unpaid Taxes	141 000	119 000	83 000	149 000
Dividends	0	0	0	0
Other Current Debt	32 000	29 000	0	0
Total Current Debt	574 000	267 000	214 000	206 000
Total Equity and Debt	1 237 000	864 000	907 000	636 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,13 %	−16,08 %	37,95 %	−36,98 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	1,5 %	−3,13 %	9,01 %	−5,2 %
Current Ratio	2,13	3,13	4,24	3,09
Quick Ratio	2,13	3,13	4,24	3,09
Equity Ratio	0,51	0,69	0,76	0,68
Gross Profit Margin	35,26 %	24,44 %	31,39 %	34,85 %