PILOT & AVIATION SUPPORT LTD

7504 STJØRDAL

Finances

Share Ownership

Return on Equity

2 475 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 861 000	1 447 000	816 000	650 000
Net Income	792 000	944 000	263 000	308 000
Total Assets	529 000	544 000	443 000	429 000
Total Equity	32 000	198 000	53 000	290 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 861 000	1 447 000	816 000	650 000
Expenditure	843 000	237 000	478 000	261 000
Operating Profit	1 018 000	1 210 000	338 000	390 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	1 017 000	1 210 000	337 000	390 000
Tax	225 000	266 000	74 000	82 000
Net Income	792 000	944 000	263 000	308 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	529 000	544 000	443 000	429 000
Total Assets	529 000	544 000	443 000	429 000
Total Retained Equity	32 000	198 000	53 000	290 000
Total Equity	32 000	198 000	53 000	290 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	497 000	347 000	389 000	138 000
Total Equity and Debt	529 000	544 000	443 000	429 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 861 000	1 447 000	816 000	650 000
Other Income	0	0	0	0
Revenue	1 861 000	1 447 000	816 000	650 000
Cost of Goods Sold	0	0	41 000	1 000
Salary Costs	227 000	73 000	116 000	121 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	843 000	237 000	478 000	261 000
Operating Profit	1 018 000	1 210 000	338 000	390 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	157 000	0	250 000	0
Net Income	792 000	944 000	263 000	308 000

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	253 000	256 000	85 000	131 000
Total Current Assets	529 000	544 000	443 000	429 000
Total Assets	529 000	544 000	443 000	429 000
Total Equity	32 000	198 000	53 000	290 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	5 000	12 000	5 000	0
Unpaid Taxes	87 000	63 000	47 000	43 000
Dividends	157 000	0	250 000	0
Other Current Debt	23 000	5 000	13 000	13 000
Total Current Debt	497 000	347 000	389 000	138 000
Total Equity and Debt	529 000	544 000	443 000	429 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 475 %	476,77 %	496,23 %	106,21 %
Debt-to-Equity Ratio	0	0	0,02	0
Operating Profit Margin	54,7 %	83,62 %	41,42 %	60 %
Current Ratio	1,06	1,57	1,14	3,11
Quick Ratio	1,06	1,57	1,14	3,11
Equity Ratio	0,06	0,36	0,12	0,68
Gross Profit Margin	100 %	100 %	94,98 %	99,85 %