EXPERTNO AS

8400 SORTLAND

Finances

Share Ownership

Return on Equity

30,27 %

Current Ratio

1,2

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 012 000	7 650 000	4 905 000	6 240 000
Net Income	204 000	540 000	−184 000	535 000
Total Assets	3 455 000	2 109 000	1 640 000	1 964 000
Total Equity	674 000	470 000	30 000	1 107 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 012 000	7 650 000	4 905 000	6 240 000
Expenditure	7 737 000	6 954 000	5 137 000	5 548 000
Operating Profit	275 000	696 000	−232 000	692 000
Financial Income	0	0	0	0
Financial Costs	13 000	4 000	5 000	−5 000
Financial Balance	−13 000	−4 000	−5 000	5 000
Earnings Before Tax	262 000	693 000	−236 000	697 000
Tax	58 000	153 000	−52 000	162 000
Net Income	204 000	540 000	−184 000	535 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 358 000	232 000	644 000	403 000
Total Current Assets	2 098 000	1 877 000	996 000	1 561 000
Total Assets	3 455 000	2 109 000	1 640 000	1 964 000
Total Retained Equity	644 000	440 000	0	1 077 000
Total Equity	674 000	470 000	30 000	1 107 000
Total Long-Term Debt	1 035 000	3 000	1 000	8 000
Total Current Debt	1 747 000	1 636 000	1 609 000	849 000
Total Equity and Debt	3 455 000	2 109 000	1 640 000	1 964 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 012 000	7 650 000	4 905 000	6 240 000
Other Income	0	0	0	0
Revenue	8 012 000	7 650 000	4 905 000	6 240 000
Cost of Goods Sold	64 000	35 000	98 000	5 000
Salary Costs	6 493 000	5 928 000	3 878 000	4 378 000
Depreciation	101 000	46 000	27 000	16 000
Impairment	0	0	0	0
Expenditure	7 737 000	6 954 000	5 137 000	5 548 000
Operating Profit	275 000	696 000	−232 000	692 000
Financial Income	0	0	0	0
Financial Costs	13 000	4 000	5 000	−5 000
Financial Balance	−13 000	−4 000	−5 000	5 000
Dividends	0	100 000	518 000	0
Net Income	204 000	540 000	−184 000	535 000

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	789 000	0	0	0
Fixtures	569 000	197 000	92 000	119 000
Total Tangible Assets	1 358 000	197 000	92 000	119 000
Total Fiancial Fixed Assets	0	35 000	553 000	285 000
Total Fixed Assets	1 358 000	232 000	644 000	403 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 256 000	1 247 000	516 000	397 000
Total Current Assets	2 098 000	1 877 000	996 000	1 561 000
Total Assets	3 455 000	2 109 000	1 640 000	1 964 000
Total Equity	674 000	470 000	30 000	1 107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 035 000	3 000	1 000	8 000
Creditors	171 000	130 000	273 000	80 000
Unpaid Taxes	829 000	633 000	358 000	250 000
Dividends	0	100 000	518 000	0
Other Current Debt	632 000	622 000	460 000	366 000
Total Current Debt	1 747 000	1 636 000	1 609 000	849 000
Total Equity and Debt	3 455 000	2 109 000	1 640 000	1 964 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,27 %	114,89 %	−613,33 %	48,33 %
Debt-to-Equity Ratio	1,54	0,01	0,03	0,01
Operating Profit Margin	3,43 %	9,1 %	−4,73 %	11,09 %
Current Ratio	1,2	1,15	0,62	1,84
Quick Ratio	1,2	1,15	0,62	1,84
Equity Ratio	0,2	0,22	0,02	0,56
Gross Profit Margin	99,2 %	99,54 %	98 %	99,92 %