CRA INTERNATIONAL (NORWAY) AS

0252 OSLO

Finances

Share Ownership

Return on Equity

36,45 %

Current Ratio

2,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 238 000	6 346 000	5 549 000	8 112 000
Net Income	1 126 000	655 000	397 000	353 000
Total Assets	4 990 000	4 163 000	3 341 000	5 175 000
Total Equity	3 089 000	1 964 000	1 309 000	912 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 238 000	6 346 000	5 549 000	8 112 000
Expenditure	5 258 000	5 377 000	5 096 000	7 536 000
Operating Profit	979 000	969 000	452 000	577 000
Financial Income	411 000	198 000	188 000	0
Financial Costs	65 000	232 000	102 000	121 000
Financial Balance	346 000	−34 000	86 000	−121 000
Earnings Before Tax	1 326 000	935 000	539 000	455 000
Tax	200 000	281 000	142 000	103 000
Net Income	1 126 000	655 000	397 000	353 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	1 000	1 000	1 000
Total Current Assets	4 923 000	4 162 000	3 340 000	5 174 000
Total Assets	4 990 000	4 163 000	3 341 000	5 175 000
Total Retained Equity	3 059 000	1 934 000	1 279 000	882 000
Total Equity	3 089 000	1 964 000	1 309 000	912 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 901 000	2 199 000	2 032 000	4 263 000
Total Equity and Debt	4 990 000	4 163 000	3 341 000	5 175 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 238 000	6 346 000	5 549 000	8 112 000
Other Income	0	0	0	0
Revenue	6 238 000	6 346 000	5 549 000	8 112 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 219 000	4 630 000	4 298 000	6 243 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 258 000	5 377 000	5 096 000	7 536 000
Operating Profit	979 000	969 000	452 000	577 000
Financial Income	411 000	198 000	188 000	0
Financial Costs	65 000	232 000	102 000	121 000
Financial Balance	346 000	−34 000	86 000	−121 000
Dividends	0	0	0	0
Net Income	1 126 000	655 000	397 000	353 000

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	67 000	1 000	1 000	1 000
Total Fixed Assets	67 000	1 000	1 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	827 000	965 000	546 000	1 318 000
Total Current Assets	4 923 000	4 162 000	3 340 000	5 174 000
Total Assets	4 990 000	4 163 000	3 341 000	5 175 000
Total Equity	3 089 000	1 964 000	1 309 000	912 000
Short-Term Group Debt	51 000	94 000	81 000	1 161 000
Total Long-Term Debt	0	0	0	0
Creditors	29 000	25 000	3 000	13 000
Unpaid Taxes	461 000	437 000	429 000	1 298 000
Dividends	0	0	0	0
Other Current Debt	1 066 000	1 461 000	1 446 000	1 689 000
Total Current Debt	1 901 000	2 199 000	2 032 000	4 263 000
Total Equity and Debt	4 990 000	4 163 000	3 341 000	5 175 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,45 %	33,35 %	30,33 %	38,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,69 %	15,27 %	8,15 %	7,11 %
Current Ratio	2,59	1,89	1,64	1,21
Quick Ratio	2,59	1,89	1,64	1,21
Equity Ratio	0,62	0,47	0,39	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %