DYNAMIK SMART ACCOUNTING AS

5527 HAUGESUND

Finances

Share Ownership

Return on Equity

815,23 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 343 000	7 758 000	5 495 000	2 621 000
Net Income	1 606 000	1 158 000	852 000	378 000
Total Assets	3 356 000	1 715 000	1 195 000	546 000
Total Equity	197 000	73 000	69 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 343 000	7 758 000	5 495 000	2 621 000
Expenditure	6 290 000	6 273 000	4 403 000	2 136 000
Operating Profit	2 052 000	1 485 000	1 093 000	484 000
Financial Income	11 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	10 000	0	0	0
Earnings Before Tax	2 063 000	1 485 000	1 093 000	484 000
Tax	456 000	327 000	240 000	107 000
Net Income	1 606 000	1 158 000	852 000	378 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 356 000	1 715 000	1 195 000	546 000
Total Assets	3 356 000	1 715 000	1 195 000	546 000
Total Retained Equity	137 000	12 000	8 000	6 000
Total Equity	197 000	73 000	69 000	67 000
Total Long-Term Debt	33 000	0	0	0
Total Current Debt	3 126 000	1 642 000	1 126 000	479 000
Total Equity and Debt	3 356 000	1 715 000	1 195 000	546 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 343 000	7 758 000	5 495 000	2 621 000
Other Income	0	0	0	0
Revenue	8 343 000	7 758 000	5 495 000	2 621 000
Cost of Goods Sold	2 562 000	5 554 000	4 307 000	2 012 000
Salary Costs	3 028 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 290 000	6 273 000	4 403 000	2 136 000
Operating Profit	2 052 000	1 485 000	1 093 000	484 000
Financial Income	11 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	10 000	0	0	0
Dividends	0	0	0	0
Net Income	1 606 000	1 158 000	852 000	378 000

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	850 000	251 000	202 000	85 000
Total Current Assets	3 356 000	1 715 000	1 195 000	546 000
Total Assets	3 356 000	1 715 000	1 195 000	546 000
Total Equity	197 000	73 000	69 000	67 000
Short-Term Group Debt	1 900 000	1 480 000	1 090 000	478 000
Total Long-Term Debt	33 000	0	0	0
Creditors	537 000	3 000	1 000	1 000
Unpaid Taxes	324 000	158 000	35 000	0
Dividends	0	0	0	0
Other Current Debt	359 000	0	0	0
Total Current Debt	3 126 000	1 642 000	1 126 000	479 000
Total Equity and Debt	3 356 000	1 715 000	1 195 000	546 000

Financial indicators	2022	2021	2020	2019
Return on Equity	815,23 %	1 586,3 %	1 234,78 %	564,18 %
Debt-to-Equity Ratio	0,17	0	0	0
Operating Profit Margin	24,6 %	19,14 %	19,89 %	18,47 %
Current Ratio	1,07	1,04	1,06	1,14
Quick Ratio	1,07	1,04	1,06	1,14
Equity Ratio	0,06	0,04	0,06	0,12
Gross Profit Margin	69,29 %	28,41 %	21,62 %	23,24 %