HARALD SUNDE RÅDGIVNING AS

2390 MOELV

Finances

Share Ownership

Return on Equity

6,49 %

Current Ratio

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	80 000	805 000	600 000	642 000
Net Income	10 000	570 000	425 000	453 000
Total Assets	162 000	1 939 000	1 298 000	895 000
Total Equity	154 000	1 744 000	1 174 000	749 000

Income (NOK)	2022	2021	2020	2019
Revenue	80 000	805 000	600 000	642 000
Expenditure	69 000	75 000	56 000	62 000
Operating Profit	11 000	729 000	544 000	580 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	1 000	1 000
Earnings Before Tax	13 000	731 000	545 000	581 000
Tax	3 000	161 000	120 000	128 000
Net Income	10 000	570 000	425 000	453 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	88 000	107 000	126 000	0
Total Current Assets	74 000	1 832 000	1 171 000	895 000
Total Assets	162 000	1 939 000	1 298 000	895 000
Total Retained Equity	124 000	1 714 000	1 144 000	719 000
Total Equity	154 000	1 744 000	1 174 000	749 000
Total Long-Term Debt	6 000	7 000	7 000	0
Total Current Debt	2 000	188 000	116 000	145 000
Total Equity and Debt	162 000	1 939 000	1 298 000	895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 000	805 000	600 000	642 000
Other Income	0	0	0	0
Revenue	80 000	805 000	600 000	642 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	19 000	19 000	6 000	0
Impairment	0	0	0	0
Expenditure	69 000	75 000	56 000	62 000
Operating Profit	11 000	729 000	544 000	580 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	1 000	1 000
Dividends	0	0	0	0
Net Income	10 000	570 000	425 000	453 000

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	88 000	107 000	126 000	0
Total Tangible Assets	88 000	107 000	126 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	88 000	107 000	126 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	1 782 000	1 140 000	868 000
Total Current Assets	74 000	1 832 000	1 171 000	895 000
Total Assets	162 000	1 939 000	1 298 000	895 000
Total Equity	154 000	1 744 000	1 174 000	749 000
Short-Term Group Debt	0	−4 000	−4 000	−4 000
Total Long-Term Debt	6 000	7 000	7 000	0
Creditors	1 000	2 000	−4 000	1 000
Unpaid Taxes	−3 000	42 000	19 000	20 000
Dividends	0	0	0	0
Other Current Debt	0	−14 000	−8 000	0
Total Current Debt	2 000	188 000	116 000	145 000
Total Equity and Debt	162 000	1 939 000	1 298 000	895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,49 %	32,68 %	36,2 %	60,48 %
Debt-to-Equity Ratio	0,04	0	0,01	0
Operating Profit Margin	13,75 %	90,56 %	90,67 %	90,34 %
Current Ratio	37	9,74	10,09	6,17
Quick Ratio	37	9,74	10,09	6,17
Equity Ratio	0,95	0,9	0,9	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %