SYSTEMCONSULT AS

4045 HAFRSFJORD

Finances

Share Ownership

Return on Equity

6,99 %

Current Ratio

10,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	51 000	−50 000	50 000
Net Income	19 000	17 000	−47 000	28 000
Total Assets	298 000	279 000	249 000	306 000
Total Equity	272 000	253 000	236 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	51 000	−50 000	50 000
Expenditure	27 000	29 000	10 000	14 000
Operating Profit	24 000	22 000	−60 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	24 000	22 000	−60 000	36 000
Tax	5 000	5 000	−13 000	8 000
Net Income	19 000	17 000	−47 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	8 000	13 000	0
Total Current Assets	295 000	270 000	236 000	306 000
Total Assets	298 000	279 000	249 000	306 000
Total Retained Equity	172 000	153 000	136 000	183 000
Total Equity	272 000	253 000	236 000	283 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	27 000	25 000	13 000	23 000
Total Equity and Debt	298 000	279 000	249 000	306 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 000	51 000	−50 000	50 000
Other Income	0	0	0	0
Revenue	51 000	51 000	−50 000	50 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	27 000	29 000	10 000	14 000
Operating Profit	24 000	22 000	−60 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	19 000	17 000	−47 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	8 000	13 000	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	3 000	8 000	13 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	207 000	219 000	243 000
Total Current Assets	295 000	270 000	236 000	306 000
Total Assets	298 000	279 000	249 000	306 000
Total Equity	272 000	253 000	236 000	283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	6 000	6 000	0	7 000
Dividends	0	0	0	0
Other Current Debt	21 000	19 000	13 000	8 000
Total Current Debt	27 000	25 000	13 000	23 000
Total Equity and Debt	298 000	279 000	249 000	306 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,99 %	6,72 %	−19,92 %	9,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,06 %	43,14 %	120 %	72 %
Current Ratio	10,93	10,8	18,15	13,3
Quick Ratio	10,93	10,8	18,15	13,3
Equity Ratio	0,91	0,91	0,95	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %