ACCESS NORWAY CONSULTING AS

0694 OSLO

Finances

Share Ownership

Return on Equity

63,38 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 522 000	1 561 000	1 019 000	798 000
Net Income	405 000	59 000	88 000	40 000
Total Assets	1 500 000	820 000	438 000	212 000
Total Equity	639 000	235 000	176 000	88 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 522 000	1 561 000	1 019 000	798 000
Expenditure	2 001 000	1 485 000	922 000	742 000
Operating Profit	520 000	75 000	97 000	56 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	1 000	0	1 000	6 000
Financial Balance	1 000	0	1 000	−5 000
Earnings Before Tax	521 000	76 000	98 000	52 000
Tax	116 000	17 000	11 000	11 000
Net Income	405 000	59 000	88 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 500 000	820 000	438 000	212 000
Total Assets	1 500 000	820 000	438 000	212 000
Total Retained Equity	609 000	210 000	151 000	63 000
Total Equity	639 000	235 000	176 000	88 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	861 000	586 000	263 000	124 000
Total Equity and Debt	1 500 000	820 000	438 000	212 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 521 000	1 561 000	1 019 000	798 000
Other Income	0	0	0	0
Revenue	2 522 000	1 561 000	1 019 000	798 000
Cost of Goods Sold	19 000	8 000	5 000	0
Salary Costs	1 659 000	1 380 000	767 000	683 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 001 000	1 485 000	922 000	742 000
Operating Profit	520 000	75 000	97 000	56 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	1 000	0	1 000	6 000
Financial Balance	1 000	0	1 000	−5 000
Dividends	0	0	0	0
Net Income	405 000	59 000	88 000	40 000

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	0	0	0	0
Cash, Bank	1 119 000	523 000	382 000	161 000
Total Current Assets	1 500 000	820 000	438 000	212 000
Total Assets	1 500 000	820 000	438 000	212 000
Total Equity	639 000	235 000	176 000	88 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	30 000	8 000	0
Unpaid Taxes	530 000	416 000	167 000	49 000
Dividends	0	0	0	0
Other Current Debt	170 000	125 000	66 000	56 000
Total Current Debt	861 000	586 000	263 000	124 000
Total Equity and Debt	1 500 000	820 000	438 000	212 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,38 %	25,11 %	50 %	45,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,62 %	4,8 %	9,52 %	7,02 %
Current Ratio	1,74	1,4	1,67	1,71
Quick Ratio	1,74	1,4	1,67	1,71
Equity Ratio	0,43	0,29	0,4	0,42
Gross Profit Margin	99,25 %	99,49 %	99,51 %	100 %