SUMIT UP AS

1383 ASKER

Finances

Share Ownership

Return on Equity

225,62 %

Current Ratio

1,01

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 271 000	13 564 000	9 182 000	10 134 000
Net Income	2 263 000	2 166 000	1 013 000	1 399 000
Total Assets	7 137 000	6 021 000	4 158 000	2 994 000
Total Equity	1 003 000	1 000 000	1 000 000	1 142 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 271 000	13 564 000	9 182 000	10 134 000
Expenditure	14 370 000	10 788 000	7 903 000	8 683 000
Operating Profit	2 901 000	2 775 000	1 280 000	1 451 000
Financial Income	1 000	2 000	1 000	7 000
Financial Costs	1 000	0	0	0
Financial Balance	0	2 000	1 000	7 000
Earnings Before Tax	2 901 000	2 777 000	1 281 000	1 458 000
Tax	638 000	611 000	268 000	59 000
Net Income	2 263 000	2 166 000	1 013 000	1 399 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	948 000	910 000	29 000	29 000
Total Current Assets	6 189 000	5 112 000	4 129 000	2 965 000
Total Assets	7 137 000	6 021 000	4 158 000	2 994 000
Total Retained Equity	3 000	0	0	142 000
Total Equity	1 003 000	1 000 000	1 000 000	1 142 000
Total Long-Term Debt	7 000	13 000	11 000	0
Total Current Debt	6 126 000	5 008 000	3 147 000	1 852 000
Total Equity and Debt	7 137 000	6 021 000	4 158 000	2 994 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 271 000	13 564 000	9 182 000	10 134 000
Other Income	0	0	0	0
Revenue	17 271 000	13 564 000	9 182 000	10 134 000
Cost of Goods Sold	107 000	115 000	86 000	360 000
Salary Costs	12 161 000	9 355 000	6 582 000	6 606 000
Depreciation	92 000	9 000	0	0
Impairment	0	0	0	0
Expenditure	14 370 000	10 788 000	7 903 000	8 683 000
Operating Profit	2 901 000	2 775 000	1 280 000	1 451 000
Financial Income	1 000	2 000	1 000	7 000
Financial Costs	1 000	0	0	0
Financial Balance	0	2 000	1 000	7 000
Dividends	2 260 000	2 166 000	1 155 000	0
Net Income	2 263 000	2 166 000	1 013 000	1 399 000

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	326 000	260 000	0	0
Total Tangible Assets	326 000	260 000	0	0
Total Fiancial Fixed Assets	622 000	650 000	29 000	29 000
Total Fixed Assets	948 000	910 000	29 000	29 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 395 000	3 805 000	3 144 000	1 919 000
Total Current Assets	6 189 000	5 112 000	4 129 000	2 965 000
Total Assets	7 137 000	6 021 000	4 158 000	2 994 000
Total Equity	1 003 000	1 000 000	1 000 000	1 142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	13 000	11 000	0
Creditors	123 000	114 000	66 000	92 000
Unpaid Taxes	1 622 000	1 116 000	893 000	772 000
Dividends	2 260 000	2 166 000	1 155 000	0
Other Current Debt	3 738 000	3 169 000	1 931 000	929 000
Total Current Debt	6 126 000	5 008 000	3 147 000	1 852 000
Total Equity and Debt	7 137 000	6 021 000	4 158 000	2 994 000

Financial indicators	2022	2021	2020	2019
Return on Equity	225,62 %	216,6 %	101,3 %	122,5 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	16,8 %	20,46 %	13,94 %	14,32 %
Current Ratio	1,01	1,02	1,31	1,6
Quick Ratio	1,01	1,02	1,31	1,6
Equity Ratio	0,14	0,17	0,24	0,38
Gross Profit Margin	99,38 %	99,15 %	99,06 %	96,45 %