NM TEKNOKONSULT AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

237,43 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 163 000	638 000	349 000	287 000
Net Income	812 000	427 000	236 000	194 000
Total Assets	1 197 000	692 000	397 000	403 000
Total Equity	342 000	30 000	103 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 163 000	638 000	349 000	287 000
Expenditure	107 000	90 000	46 000	39 000
Operating Profit	1 056 000	548 000	303 000	249 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 056 000	548 000	303 000	249 000
Tax	244 000	121 000	67 000	55 000
Net Income	812 000	427 000	236 000	194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	0	0	0
Total Current Assets	1 177 000	692 000	397 000	403 000
Total Assets	1 197 000	692 000	397 000	403 000
Total Retained Equity	312 000	0	73 000	37 000
Total Equity	342 000	30 000	103 000	67 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	855 000	662 000	294 000	336 000
Total Equity and Debt	1 197 000	692 000	397 000	403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 163 000	638 000	349 000	239 000
Other Income	0	0	0	48 000
Revenue	1 163 000	638 000	349 000	287 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	5 000	6 000	0
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	107 000	90 000	46 000	39 000
Operating Profit	1 056 000	548 000	303 000	249 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Dividends	500 000	500 000	200 000	260 000
Net Income	812 000	427 000	236 000	194 000

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	21 000	0	0	0
Total Tangible Assets	21 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 076 000	599 000	332 000	332 000
Total Current Assets	1 177 000	692 000	397 000	403 000
Total Assets	1 197 000	692 000	397 000	403 000
Total Equity	342 000	30 000	103 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	64 000	1 000	0	9 000
Dividends	500 000	500 000	200 000	260 000
Other Current Debt	48 000	41 000	28 000	12 000
Total Current Debt	855 000	662 000	294 000	336 000
Total Equity and Debt	1 197 000	692 000	397 000	403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	237,43 %	1 423,33 %	229,13 %	289,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	90,8 %	85,89 %	86,82 %	86,76 %
Current Ratio	1,38	1,05	1,35	1,2
Quick Ratio	1,38	1,05	1,35	1,2
Equity Ratio	0,29	0,04	0,26	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %