STENDI ASSISTANSE AS

0283 OSLO

Finances

Share Ownership

Return on Equity

37,19 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	310 981 000	290 274 000	0	0
Net Income	12 118 000	6 484 000	−48 000	−76 000
Total Assets	130 458 000	97 402 000	161 000	121 000
Total Equity	32 582 000	29 977 000	71 000	−351 000

Income (NOK)	2022	2021	2020	2019
Revenue	310 981 000	290 274 000	0	0
Expenditure	296 310 000	281 952 000	61 000	98 000
Operating Profit	14 671 000	8 322 000	−61 000	−98 000
Financial Income	1 006 000	0	0	0
Financial Costs	138 000	13 000	0	0
Financial Balance	868 000	−13 000	0	0
Earnings Before Tax	15 540 000	8 310 000	−61 000	−98 000
Tax	3 421 000	1 825 000	−13 000	−22 000
Net Income	12 118 000	6 484 000	−48 000	−76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	883 000	821 000	17 000	108 000
Total Current Assets	129 575 000	96 581 000	144 000	14 000
Total Assets	130 458 000	97 402 000	161 000	121 000
Total Retained Equity	29 344 000	29 152 000	0	−381 000
Total Equity	32 582 000	29 977 000	71 000	−351 000
Total Long-Term Debt	459 000	464 000	0	430 000
Total Current Debt	97 416 000	66 961 000	90 000	42 000
Total Equity and Debt	130 458 000	97 402 000	161 000	121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	310 981 000	290 274 000	0	0
Other Income	0	0	0	0
Revenue	310 981 000	290 274 000	0	0
Cost of Goods Sold	4 597 000	2 430 000	0	0
Salary Costs	270 098 000	218 000 000	0	0
Depreciation	317 000	364 000	0	0
Impairment	0	0	0	0
Expenditure	296 310 000	281 952 000	61 000	98 000
Operating Profit	14 671 000	8 322 000	−61 000	−98 000
Financial Income	1 006 000	0	0	0
Financial Costs	138 000	13 000	0	0
Financial Balance	868 000	−13 000	0	0
Dividends	0	0	0	0
Net Income	12 118 000	6 484 000	−48 000	−76 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	81 000	70 000	17 000	108 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	741 000	751 000	0	0
Total Tangible Assets	741 000	751 000	0	0
Total Fiancial Fixed Assets	61 000	0	0	0
Total Fixed Assets	883 000	821 000	17 000	108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	0	0	0
Total Current Assets	129 575 000	96 581 000	144 000	14 000
Total Assets	130 458 000	97 402 000	161 000	121 000
Total Equity	32 582 000	29 977 000	71 000	−351 000
Short-Term Group Debt	15 299 000	0	14 000	0
Total Long-Term Debt	459 000	464 000	0	430 000
Creditors	681 000	1 629 000	0	0
Unpaid Taxes	14 176 000	10 243 000	0	0
Dividends	0	0	0	0
Other Current Debt	67 260 000	53 168 000	76 000	42 000
Total Current Debt	97 416 000	66 961 000	90 000	42 000
Total Equity and Debt	130 458 000	97 402 000	161 000	121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,19 %	21,63 %	−67,61 %	21,65 %
Debt-to-Equity Ratio	0,01	0,02	0	−1,23
Operating Profit Margin	4,72 %	2,87 %	-	-
Current Ratio	1,33	1,44	1,6	0,33
Quick Ratio	1,33	1,44	1,6	0,33
Equity Ratio	0,25	0,31	0,44	−2,9
Gross Profit Margin	98,52 %	99,16 %	-	-