ISABEL RAAD AS

4610 KRISTIANSAND S

Finances

Return on Equity

86,27 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 225 000	6 601 000	4 894 000	3 302 000
Net Income	1 043 000	3 195 000	2 642 000	1 549 000
Total Assets	2 613 000	2 893 000	4 048 000	2 504 000
Total Equity	1 209 000	865 000	159 000	317 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 225 000	6 601 000	4 894 000	3 302 000
Expenditure	3 886 000	2 503 000	1 506 000	1 316 000
Operating Profit	1 340 000	4 098 000	3 387 000	1 987 000
Financial Income	0	2 000	1 000	0
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	−2 000	0	0	−1 000
Earnings Before Tax	1 339 000	4 099 000	3 387 000	1 987 000
Tax	295 000	904 000	745 000	437 000
Net Income	1 043 000	3 195 000	2 642 000	1 549 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 000	200 000	120 000	200 000
Total Current Assets	2 413 000	2 693 000	3 928 000	2 304 000
Total Assets	2 613 000	2 893 000	4 048 000	2 504 000
Total Retained Equity	1 179 000	835 000	140 000	298 000
Total Equity	1 209 000	865 000	159 000	317 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 405 000	2 027 000	3 889 000	2 187 000
Total Equity and Debt	2 613 000	2 893 000	4 048 000	2 504 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 225 000	6 571 000	4 694 000	3 302 000
Other Income	0	30 000	200 000	0
Revenue	5 225 000	6 601 000	4 894 000	3 302 000
Cost of Goods Sold	43 000	359 000	13 000	0
Salary Costs	2 683 000	899 000	921 000	904 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 886 000	2 503 000	1 506 000	1 316 000
Operating Profit	1 340 000	4 098 000	3 387 000	1 987 000
Financial Income	0	2 000	1 000	0
Financial Costs	2 000	2 000	1 000	1 000
Financial Balance	−2 000	0	0	−1 000
Dividends	0	0	2 800 000	1 500 000
Net Income	1 043 000	3 195 000	2 642 000	1 549 000

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	200 000	200 000	120 000	200 000
Total Fixed Assets	200 000	200 000	120 000	200 000
Stock	0	0	0	0
Total Investments	75 000	0	0	0
Cash, Bank	704 000	1 197 000	1 898 000	488 000
Total Current Assets	2 413 000	2 693 000	3 928 000	2 304 000
Total Assets	2 613 000	2 893 000	4 048 000	2 504 000
Total Equity	1 209 000	865 000	159 000	317 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	62 000	9 000	9 000	9 000
Unpaid Taxes	906 000	173 000	251 000	160 000
Dividends	0	0	2 800 000	1 500 000
Other Current Debt	142 000	941 000	83 000	81 000
Total Current Debt	1 405 000	2 027 000	3 889 000	2 187 000
Total Equity and Debt	2 613 000	2 893 000	4 048 000	2 504 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,27 %	369,36 %	1 661,64 %	488,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,65 %	62,08 %	69,21 %	60,18 %
Current Ratio	1,72	1,33	1,01	1,05
Quick Ratio	1,72	1,33	1,01	1,05
Equity Ratio	0,46	0,3	0,04	0,13
Gross Profit Margin	99,18 %	94,56 %	99,73 %	100 %