UNICORN SYSTEMS NO AS

6510 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

23,1 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 445 000	1 097 000	2 662 000	2 131 000
Net Income	97 000	64 000	46 000	113 000
Total Assets	719 000	581 000	866 000	620 000
Total Equity	420 000	323 000	259 000	213 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 445 000	1 097 000	2 662 000	2 131 000
Expenditure	1 320 000	1 014 000	2 603 000	1 987 000
Operating Profit	124 000	83 000	59 000	144 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	124 000	83 000	59 000	144 000
Tax	27 000	18 000	13 000	32 000
Net Income	97 000	64 000	46 000	113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	719 000	581 000	866 000	620 000
Total Assets	719 000	581 000	866 000	620 000
Total Retained Equity	320 000	223 000	159 000	113 000
Total Equity	420 000	323 000	259 000	213 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	299 000	258 000	607 000	407 000
Total Equity and Debt	719 000	581 000	866 000	620 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 445 000	1 097 000	2 662 000	2 131 000
Other Income	0	0	0	0
Revenue	1 445 000	1 097 000	2 662 000	2 131 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 160 000	878 000	2 500 000	1 903 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 320 000	1 014 000	2 603 000	1 987 000
Operating Profit	124 000	83 000	59 000	144 000
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	97 000	64 000	46 000	113 000

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	714 000	572 000	668 000	493 000
Total Current Assets	719 000	581 000	866 000	620 000
Total Assets	719 000	581 000	866 000	620 000
Total Equity	420 000	323 000	259 000	213 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	19 000	33 000	13 000
Unpaid Taxes	78 000	54 000	188 000	265 000
Dividends	0	0	0	0
Other Current Debt	194 000	167 000	372 000	97 000
Total Current Debt	299 000	258 000	607 000	407 000
Total Equity and Debt	719 000	581 000	866 000	620 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,1 %	19,81 %	17,76 %	53,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,58 %	7,57 %	2,22 %	6,76 %
Current Ratio	2,4	2,25	1,43	1,52
Quick Ratio	2,4	2,25	1,43	1,52
Equity Ratio	0,58	0,56	0,3	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %