SKJØLAAS CONSULT AS

3060 SVELVIK

Finances

Share Ownership

Return on Equity

20,31 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	259 000	145 000	118 000	198 000
Net Income	13 000	59 000	−74 000	29 000
Total Assets	222 000	196 000	166 000	568 000
Total Equity	64 000	51 000	−8 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	259 000	145 000	118 000	198 000
Expenditure	242 000	80 000	202 000	160 000
Operating Profit	17 000	65 000	−84 000	38 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	17 000	65 000	−84 000	38 000
Tax	4 000	6 000	−10 000	8 000
Net Income	13 000	59 000	−74 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 000	48 000	0	374 000
Total Current Assets	157 000	147 000	166 000	194 000
Total Assets	222 000	196 000	166 000	568 000
Total Retained Equity	39 000	26 000	−33 000	41 000
Total Equity	64 000	51 000	−8 000	65 000
Total Long-Term Debt	5 000	5 000	0	10 000
Total Current Debt	153 000	140 000	174 000	492 000
Total Equity and Debt	222 000	196 000	166 000	568 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	259 000	145 000	106 000	198 000
Other Income	0	0	12 000	0
Revenue	259 000	145 000	118 000	198 000
Cost of Goods Sold	25 000	6 000	9 000	0
Salary Costs	0	0	0	0
Depreciation	17 000	11 000	0	44 000
Impairment	0	0	0	0
Expenditure	242 000	80 000	202 000	160 000
Operating Profit	17 000	65 000	−84 000	38 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	13 000	59 000	−74 000	29 000

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	64 000	48 000	0	374 000
Total Tangible Assets	64 000	48 000	0	374 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	64 000	48 000	0	374 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	117 000	166 000	156 000
Total Current Assets	157 000	147 000	166 000	194 000
Total Assets	222 000	196 000	166 000	568 000
Total Equity	64 000	51 000	−8 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	5 000	0	10 000
Creditors	0	0	0	0
Unpaid Taxes	7 000	10 000	9 000	21 000
Dividends	0	0	0	0
Other Current Debt	142 000	129 000	165 000	471 000
Total Current Debt	153 000	140 000	174 000	492 000
Total Equity and Debt	222 000	196 000	166 000	568 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,31 %	115,69 %	925 %	44,62 %
Debt-to-Equity Ratio	0,08	0,1	−0	0,15
Operating Profit Margin	6,56 %	44,83 %	−71,19 %	19,19 %
Current Ratio	1,03	1,05	0,95	0,39
Quick Ratio	1,03	1,05	0,95	0,39
Equity Ratio	0,29	0,26	−0,05	0,11
Gross Profit Margin	90,35 %	95,86 %	92,37 %	100 %