PLANKEBYEN REVISJON V/ ROY EGIL JOHANSEN

1610 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

2 190,79 %

Current Ratio

2,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 958 000	1 863 000	1 593 000	1 347 000
Net Income	1 665 000	1 524 000	1 285 000	1 081 000
Total Assets	125 000	488 000	701 000	547 000
Total Equity	76 000	395 000	649 000	513 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 958 000	1 863 000	1 593 000	1 347 000
Expenditure	293 000	339 000	308 000	267 000
Operating Profit	1 665 000	1 524 000	1 284 000	1 080 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	1 665 000	1 524 000	1 285 000	1 081 000
Tax	0	0	0	0
Net Income	1 665 000	1 524 000	1 285 000	1 081 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	23 000	36 000	49 000
Total Current Assets	115 000	465 000	665 000	498 000
Total Assets	125 000	488 000	701 000	547 000
Total Retained Equity	76 000	395 000	649 000	513 000
Total Equity	76 000	395 000	649 000	513 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	49 000	93 000	53 000	34 000
Total Equity and Debt	125 000	488 000	701 000	547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 958 000	1 863 000	1 593 000	1 347 000
Other Income	0	0	0	0
Revenue	1 958 000	1 863 000	1 593 000	1 347 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	13 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	293 000	339 000	308 000	267 000
Operating Profit	1 665 000	1 524 000	1 284 000	1 080 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	1 000
Dividends	0	0	0	0
Net Income	1 665 000	1 524 000	1 285 000	1 081 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	13 000	26 000	39 000
Total Intangible Assets	0	13 000	26 000	39 000
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	10 000	10 000	10 000	10 000
Total Fixed Assets	10 000	23 000	36 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 000	434 000	627 000	431 000
Total Current Assets	115 000	465 000	665 000	498 000
Total Assets	125 000	488 000	701 000	547 000
Total Equity	76 000	395 000	649 000	513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	20 000	1 000	0
Unpaid Taxes	45 000	73 000	52 000	34 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	49 000	93 000	53 000	34 000
Total Equity and Debt	125 000	488 000	701 000	547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 190,79 %	385,82 %	198 %	210,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,04 %	81,8 %	80,6 %	80,18 %
Current Ratio	2,35	5	12,55	14,65
Quick Ratio	2,35	5	12,55	14,65
Equity Ratio	0,61	0,81	0,93	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %