SEIME CONSULTING AS

1357 BEKKESTUA

Finances

Share Ownership

Return on Equity

338,13 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 734 000	2 737 000	2 660 000	2 248 000
Net Income	1 410 000	1 426 000	1 054 000	865 000
Total Assets	2 001 000	812 000	1 192 000	1 974 000
Total Equity	417 000	417 000	591 000	1 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 734 000	2 737 000	2 660 000	2 248 000
Expenditure	1 326 000	1 313 000	1 307 000	1 140 000
Operating Profit	1 409 000	1 425 000	1 353 000	1 108 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	2 000	1 000	−1 000	1 000
Earnings Before Tax	1 410 000	1 426 000	1 353 000	1 109 000
Tax	0	0	299 000	244 000
Net Income	1 410 000	1 426 000	1 054 000	865 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	20 000	32 000
Total Current Assets	2 001 000	803 000	1 172 000	1 942 000
Total Assets	2 001 000	812 000	1 192 000	1 974 000
Total Retained Equity	377 000	377 000	551 000	1 397 000
Total Equity	417 000	417 000	591 000	1 437 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 584 000	395 000	601 000	537 000
Total Equity and Debt	2 001 000	812 000	1 192 000	1 974 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 734 000	2 737 000	2 660 000	2 248 000
Other Income	0	0	0	0
Revenue	2 734 000	2 737 000	2 660 000	2 248 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 210 000	1 191 000	1 219 000	1 071 000
Depreciation	9 000	11 000	12 000	13 000
Impairment	0	0	0	0
Expenditure	1 326 000	1 313 000	1 307 000	1 140 000
Operating Profit	1 409 000	1 425 000	1 353 000	1 108 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	2 000	1 000	−1 000	1 000
Dividends	0	0	0	0
Net Income	1 410 000	1 426 000	1 054 000	865 000

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	9 000	20 000	32 000
Total Tangible Assets	0	9 000	20 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	9 000	20 000	32 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 627 000	440 000	937 000	1 817 000
Total Current Assets	2 001 000	803 000	1 172 000	1 942 000
Total Assets	2 001 000	812 000	1 192 000	1 974 000
Total Equity	417 000	417 000	591 000	1 437 000
Short-Term Group Debt	1 276 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	4 000	18 000	5 000
Unpaid Taxes	182 000	269 000	159 000	132 000
Dividends	0	0	0	0
Other Current Debt	121 000	121 000	126 000	156 000
Total Current Debt	1 584 000	395 000	601 000	537 000
Total Equity and Debt	2 001 000	812 000	1 192 000	1 974 000

Financial indicators	2022	2021	2020	2019
Return on Equity	338,13 %	341,97 %	178,34 %	60,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,54 %	52,06 %	50,86 %	49,29 %
Current Ratio	1,26	2,03	1,95	3,62
Quick Ratio	1,26	2,03	1,95	3,62
Equity Ratio	0,21	0,51	0,5	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %