EGIL SMESTAD RÅDGIVNING AS

0661 OSLO

Finances

Share Ownership

Return on Equity

14,85 %

Current Ratio

12,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 668 000	2 243 000	1 784 000	2 988 000
Net Income	1 447 000	1 103 000	1 167 000	1 707 000
Total Assets	10 586 000	8 952 000	7 572 000	6 755 000
Total Equity	9 744 000	8 297 000	7 194 000	6 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 668 000	2 243 000	1 784 000	2 988 000
Expenditure	825 000	973 000	846 000	816 000
Operating Profit	1 843 000	1 270 000	938 000	2 172 000
Financial Income	13 000	112 000	437 000	17 000
Financial Costs	0	0	0	0
Financial Balance	13 000	112 000	437 000	17 000
Earnings Before Tax	1 856 000	1 383 000	1 375 000	2 188 000
Tax	408 000	280 000	208 000	481 000
Net Income	1 447 000	1 103 000	1 167 000	1 707 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	10 586 000	8 952 000	7 572 000	6 755 000
Total Assets	10 586 000	8 952 000	7 572 000	6 755 000
Total Retained Equity	0	0	0	0
Total Equity	9 744 000	8 297 000	7 194 000	6 028 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	842 000	655 000	378 000	728 000
Total Equity and Debt	10 586 000	8 952 000	7 572 000	6 755 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 668 000	2 243 000	1 784 000	2 988 000
Other Income	0	0	0	0
Revenue	2 668 000	2 243 000	1 784 000	2 988 000
Cost of Goods Sold	0	0	0	0
Salary Costs	777 000	917 000	772 000	777 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	825 000	973 000	846 000	816 000
Operating Profit	1 843 000	1 270 000	938 000	2 172 000
Financial Income	13 000	112 000	437 000	17 000
Financial Costs	0	0	0	0
Financial Balance	13 000	112 000	437 000	17 000
Dividends	0	0	0	0
Net Income	1 447 000	1 103 000	1 167 000	1 707 000

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	7 698 000	7 698 000	6 248 000	4 350 000
Cash, Bank	2 638 000	1 001 000	1 314 000	2 147 000
Total Current Assets	10 586 000	8 952 000	7 572 000	6 755 000
Total Assets	10 586 000	8 952 000	7 572 000	6 755 000
Total Equity	9 744 000	8 297 000	7 194 000	6 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	191 000	138 000	56 000	137 000
Dividends	0	0	0	0
Other Current Debt	242 000	237 000	113 000	109 000
Total Current Debt	842 000	655 000	378 000	728 000
Total Equity and Debt	10 586 000	8 952 000	7 572 000	6 755 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,85 %	13,29 %	16,22 %	28,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,08 %	56,62 %	52,58 %	72,69 %
Current Ratio	12,57	13,67	20,03	9,28
Quick Ratio	12,57	13,67	20,03	9,28
Equity Ratio	0,92	0,93	0,95	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %