SW CONSULTING AS

7506 STJØRDAL

Finances

Return on Equity

93,58 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	28 000	1 201 000
Net Income	773 000	−8 000	9 000	2 000
Total Assets	826 000	307 000	325 000	782 000
Total Equity	826 000	107 000	115 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	28 000	1 201 000
Expenditure	25 000	8 000	17 000	1 198 000
Operating Profit	−25 000	−8 000	12 000	3 000
Financial Income	798 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	798 000	0	0	0
Earnings Before Tax	773 000	−8 000	12 000	3 000
Tax	0	0	3 000	1 000
Net Income	773 000	−8 000	9 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	826 000	307 000	325 000	782 000
Total Assets	826 000	307 000	325 000	782 000
Total Retained Equity	796 000	57 000	65 000	56 000
Total Equity	826 000	107 000	115 000	106 000
Total Long-Term Debt	0	200 000	200 000	200 000
Total Current Debt	0	0	11 000	477 000
Total Equity and Debt	826 000	307 000	325 000	782 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	28 000	1 201 000
Other Income	0	0	0	0
Revenue	0	0	28 000	1 201 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	0	−3 000	1 102 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	25 000	8 000	17 000	1 198 000
Operating Profit	−25 000	−8 000	12 000	3 000
Financial Income	798 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	798 000	0	0	0
Dividends	0	0	0	0
Net Income	773 000	−8 000	9 000	2 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	750 000	304 000	300 000	300 000
Cash, Bank	75 000	3 000	25 000	255 000
Total Current Assets	826 000	307 000	325 000	782 000
Total Assets	826 000	307 000	325 000	782 000
Total Equity	826 000	107 000	115 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	200 000	200 000	200 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	8 000	107 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	369 000
Total Current Debt	0	0	11 000	477 000
Total Equity and Debt	826 000	307 000	325 000	782 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,58 %	−7,48 %	7,83 %	1,89 %
Debt-to-Equity Ratio	0	1,87	1,74	1,89
Operating Profit Margin	-	-	42,86 %	0,25 %
Current Ratio	-	-	29,55	1,64
Quick Ratio	-	-	29,55	1,64
Equity Ratio	1	0,35	0,35	0,14
Gross Profit Margin	-	-	100 %	100 %