COMPUTE-IT AS

3510 HØNEFOSS

Finances

Share Ownership

Return on Equity

2 770 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 847 000	2 059 000	2 129 000	1 860 000
Net Income	831 000	1 005 000	1 099 000	823 000
Total Assets	1 266 000	1 508 000	1 690 000	1 322 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 847 000	2 059 000	2 129 000	1 860 000
Expenditure	782 000	771 000	714 000	805 000
Operating Profit	1 065 000	1 288 000	1 415 000	1 055 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	1 000
Earnings Before Tax	1 066 000	1 289 000	1 416 000	1 055 000
Tax	235 000	284 000	317 000	232 000
Net Income	831 000	1 005 000	1 099 000	823 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	707 000	20 000
Total Current Assets	1 266 000	1 508 000	983 000	1 302 000
Total Assets	1 266 000	1 508 000	1 690 000	1 322 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 236 000	1 478 000	1 660 000	1 292 000
Total Equity and Debt	1 266 000	1 508 000	1 690 000	1 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 847 000	2 059 000	2 200 000	1 789 000
Other Income	0	0	−71 000	71 000
Revenue	1 847 000	2 059 000	2 129 000	1 860 000
Cost of Goods Sold	0	0	0	0
Salary Costs	612 000	567 000	553 000	655 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	782 000	771 000	714 000	805 000
Operating Profit	1 065 000	1 288 000	1 415 000	1 055 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	1 000
Dividends	0	0	0	0
Net Income	831 000	1 005 000	1 099 000	823 000

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	707 000	20 000
Total Fixed Assets	0	0	707 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	247 000	461 000	261 000	673 000
Total Current Assets	1 266 000	1 508 000	983 000	1 302 000
Total Assets	1 266 000	1 508 000	1 690 000	1 322 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	7 000	7 000	1 000
Unpaid Taxes	89 000	123 000	176 000	168 000
Dividends	0	0	0	0
Other Current Debt	1 130 000	1 347 000	1 470 000	1 123 000
Total Current Debt	1 236 000	1 478 000	1 660 000	1 292 000
Total Equity and Debt	1 266 000	1 508 000	1 690 000	1 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 770 %	3 350 %	3 663,33 %	2 743,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,66 %	62,55 %	66,46 %	56,72 %
Current Ratio	1,02	1,02	0,59	1,01
Quick Ratio	1,02	1,02	0,59	1,01
Equity Ratio	0,02	0,02	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %