STYRVOLD CONSULTING AS

1423 SKI

Finances

Return on Equity

321,21 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 212 000	937 000	2 562 000	1 794 000
Net Income	1 484 000	529 000	1 893 000	1 331 000
Total Assets	2 577 000	1 290 000	2 606 000	1 850 000
Total Equity	462 000	478 000	448 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 212 000	937 000	2 562 000	1 794 000
Expenditure	307 000	257 000	132 000	89 000
Operating Profit	1 904 000	679 000	2 429 000	1 706 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Earnings Before Tax	1 905 000	679 000	2 427 000	1 706 000
Tax	421 000	149 000	534 000	375 000
Net Income	1 484 000	529 000	1 893 000	1 331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	53 000	20 000	0
Total Current Assets	2 479 000	1 236 000	2 586 000	1 850 000
Total Assets	2 577 000	1 290 000	2 606 000	1 850 000
Total Retained Equity	432 000	453 000	424 000	31 000
Total Equity	462 000	478 000	448 000	55 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 116 000	812 000	2 158 000	1 795 000
Total Equity and Debt	2 577 000	1 290 000	2 606 000	1 850 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 212 000	937 000	2 562 000	1 794 000
Other Income	0	0	0	0
Revenue	2 212 000	937 000	2 562 000	1 794 000
Cost of Goods Sold	0	0	0	0
Salary Costs	173 000	166 000	8 000	9 000
Depreciation	17 000	0	0	0
Impairment	0	0	0	0
Expenditure	307 000	257 000	132 000	89 000
Operating Profit	1 904 000	679 000	2 429 000	1 706 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Dividends	1 500 000	500 000	1 500 000	1 300 000
Net Income	1 484 000	529 000	1 893 000	1 331 000

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	45 000	0	0	0
Total Tangible Assets	45 000	0	0	0
Total Fiancial Fixed Assets	53 000	53 000	20 000	0
Total Fixed Assets	99 000	53 000	20 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 908 000	1 051 000	1 970 000	1 255 000
Total Current Assets	2 479 000	1 236 000	2 586 000	1 850 000
Total Assets	2 577 000	1 290 000	2 606 000	1 850 000
Total Equity	462 000	478 000	448 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	6 000	2 000	2 000
Unpaid Taxes	175 000	142 000	123 000	119 000
Dividends	1 500 000	500 000	1 500 000	1 300 000
Other Current Debt	19 000	16 000	0	0
Total Current Debt	2 116 000	812 000	2 158 000	1 795 000
Total Equity and Debt	2 577 000	1 290 000	2 606 000	1 850 000

Financial indicators	2022	2021	2020	2019
Return on Equity	321,21 %	110,67 %	422,54 %	2 420 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	86,08 %	72,47 %	94,81 %	95,09 %
Current Ratio	1,17	1,52	1,2	1,03
Quick Ratio	1,17	1,52	1,2	1,03
Equity Ratio	0,18	0,37	0,17	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %