THE ASSESSMENT COMPANY NORGE AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

36,31 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	121 857 000	97 000 000	60 798 000	63 870 000
Net Income	4 096 000	9 078 000	4 666 000	2 243 000
Total Assets	32 624 000	41 147 000	22 384 000	16 987 000
Total Equity	11 280 000	13 184 000	9 169 000	4 502 000

Income (NOK)	2022	2021	2020	2019
Revenue	121 857 000	97 000 000	60 798 000	63 870 000
Expenditure	116 498 000	85 415 000	54 810 000	60 823 000
Operating Profit	5 358 000	11 585 000	5 989 000	3 047 000
Financial Income	21 000	9 000	12 000	29 000
Financial Costs	124 000	92 000	130 000	131 000
Financial Balance	−103 000	−83 000	−118 000	−102 000
Earnings Before Tax	5 256 000	11 502 000	5 870 000	2 945 000
Tax	1 160 000	2 424 000	1 204 000	702 000
Net Income	4 096 000	9 078 000	4 666 000	2 243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 471 000	1 338 000	731 000	740 000
Total Current Assets	31 153 000	39 808 000	21 653 000	16 248 000
Total Assets	32 624 000	41 147 000	22 384 000	16 987 000
Total Retained Equity	11 050 000	12 954 000	8 939 000	4 272 000
Total Equity	11 280 000	13 184 000	9 169 000	4 502 000
Total Long-Term Debt	198 000	673 000	1 148 000	1 533 000
Total Current Debt	21 146 000	27 289 000	12 068 000	10 952 000
Total Equity and Debt	32 624 000	41 147 000	22 384 000	16 987 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	121 857 000	96 872 000	58 776 000	63 870 000
Other Income	0	128 000	2 022 000	0
Revenue	121 857 000	97 000 000	60 798 000	63 870 000
Cost of Goods Sold	18 199 000	11 759 000	5 559 000	5 169 000
Salary Costs	63 772 000	50 044 000	30 734 000	35 324 000
Depreciation	640 000	374 000	284 000	258 000
Impairment	0	0	0	0
Expenditure	116 498 000	85 415 000	54 810 000	60 823 000
Operating Profit	5 358 000	11 585 000	5 989 000	3 047 000
Financial Income	21 000	9 000	12 000	29 000
Financial Costs	124 000	92 000	130 000	131 000
Financial Balance	−103 000	−83 000	−118 000	−102 000
Dividends	0	5 063 000	0	0
Net Income	4 096 000	9 078 000	4 666 000	2 243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	220 000	287 000	0	0
Total Intangible Assets	280 000	305 000	24 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 191 000	1 034 000	707 000	740 000
Total Tangible Assets	1 191 000	1 034 000	707 000	740 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 471 000	1 338 000	731 000	740 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 336 000	18 658 000	10 711 000	5 870 000
Total Current Assets	31 153 000	39 808 000	21 653 000	16 248 000
Total Assets	32 624 000	41 147 000	22 384 000	16 987 000
Total Equity	11 280 000	13 184 000	9 169 000	4 502 000
Short-Term Group Debt	2 000	0	143 000	0
Total Long-Term Debt	198 000	673 000	1 148 000	1 533 000
Creditors	5 963 000	5 269 000	2 846 000	2 892 000
Unpaid Taxes	8 538 000	7 873 000	5 480 000	4 637 000
Dividends	0	5 063 000	0	0
Other Current Debt	5 727 000	7 369 000	2 951 000	2 722 000
Total Current Debt	21 146 000	27 289 000	12 068 000	10 952 000
Total Equity and Debt	32 624 000	41 147 000	22 384 000	16 987 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,31 %	68,86 %	50,89 %	49,82 %
Debt-to-Equity Ratio	0,02	0,05	0,13	0,34
Operating Profit Margin	4,4 %	11,94 %	9,85 %	4,77 %
Current Ratio	1,47	1,46	1,79	1,48
Quick Ratio	1,47	1,46	1,79	1,48
Equity Ratio	0,35	0,32	0,41	0,27
Gross Profit Margin	85,07 %	87,88 %	90,86 %	91,91 %