REVISOR TEAM AS

3550 GOL

Finances

Share Ownership

Return on Equity

61,58 %

Current Ratio

3,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 662 000	10 643 000	8 990 000	6 334 000
Net Income	4 461 000	3 667 000	2 749 000	2 125 000
Total Assets	10 005 000	9 426 000	5 332 000	3 822 000
Total Equity	7 244 000	6 923 000	3 257 000	508 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 662 000	10 643 000	8 990 000	6 334 000
Expenditure	6 919 000	5 944 000	5 427 000	3 598 000
Operating Profit	5 743 000	4 698 000	3 562 000	2 736 000
Financial Income	61 000	3 000	2 000	1 000
Financial Costs	1 000	0	40 000	10 000
Financial Balance	60 000	3 000	−38 000	−9 000
Earnings Before Tax	5 803 000	4 701 000	3 524 000	2 727 000
Tax	1 342 000	1 034 000	775 000	602 000
Net Income	4 461 000	3 667 000	2 749 000	2 125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	818 000	957 000	1 206 000
Total Current Assets	9 849 000	8 608 000	4 376 000	2 616 000
Total Assets	10 005 000	9 426 000	5 332 000	3 822 000
Total Retained Equity	6 824 000	6 503 000	2 837 000	88 000
Total Equity	7 244 000	6 923 000	3 257 000	508 000
Total Long-Term Debt	0	62 000	52 000	1 381 000
Total Current Debt	2 761 000	2 441 000	2 024 000	1 933 000
Total Equity and Debt	10 005 000	9 426 000	5 332 000	3 822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 653 000	10 643 000	8 990 000	6 334 000
Other Income	10 000	0	0	0
Revenue	12 662 000	10 643 000	8 990 000	6 334 000
Cost of Goods Sold	0	0	92 000	253 000
Salary Costs	5 179 000	5 006 000	4 283 000	2 555 000
Depreciation	540 000	138 000	158 000	131 000
Impairment	0	0	0	0
Expenditure	6 919 000	5 944 000	5 427 000	3 598 000
Operating Profit	5 743 000	4 698 000	3 562 000	2 736 000
Financial Income	61 000	3 000	2 000	1 000
Financial Costs	1 000	0	40 000	10 000
Financial Balance	60 000	3 000	−38 000	−9 000
Dividends	4 140 000	0	0	2 039 000
Net Income	4 461 000	3 667 000	2 749 000	2 125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	156 000	690 000	796 000	792 000
Total Intangible Assets	156 000	690 000	796 000	792 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	128 000	161 000	214 000
Total Tangible Assets	0	128 000	161 000	214 000
Total Fiancial Fixed Assets	0	0	0	200 000
Total Fixed Assets	156 000	818 000	957 000	1 206 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 302 000	7 630 000	3 708 000	1 710 000
Total Current Assets	9 849 000	8 608 000	4 376 000	2 616 000
Total Assets	10 005 000	9 426 000	5 332 000	3 822 000
Total Equity	7 244 000	6 923 000	3 257 000	508 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	62 000	52 000	1 381 000
Creditors	56 000	61 000	24 000	48 000
Unpaid Taxes	525 000	467 000	382 000	846 000
Dividends	4 140 000	0	0	2 039 000
Other Current Debt	775 000	889 000	840 000	489 000
Total Current Debt	2 761 000	2 441 000	2 024 000	1 933 000
Total Equity and Debt	10 005 000	9 426 000	5 332 000	3 822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,58 %	52,97 %	84,4 %	418,31 %
Debt-to-Equity Ratio	0	0,01	0,02	2,72
Operating Profit Margin	45,36 %	44,14 %	39,62 %	43,2 %
Current Ratio	3,57	3,53	2,16	1,35
Quick Ratio	3,57	3,53	2,16	1,35
Equity Ratio	0,72	0,73	0,61	0,13
Gross Profit Margin	100 %	100 %	98,98 %	96,01 %