RESPONSEN AS

3719 SKIEN

Finances

Share Ownership

Return on Equity

31,9 %

Current Ratio

2,7

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 008 000	968 000	1 184 000	865 000
Net Income	186 000	25 000	213 000	134 000
Total Assets	924 000	550 000	670 000	355 000
Total Equity	583 000	396 000	371 000	158 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 008 000	968 000	1 184 000	865 000
Expenditure	770 000	939 000	910 000	695 000
Operating Profit	238 000	28 000	274 000	170 000
Financial Income	1 000	4 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	4 000	0	0
Earnings Before Tax	239 000	32 000	274 000	170 000
Tax	53 000	7 000	60 000	36 000
Net Income	186 000	25 000	213 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 000	0	0
Total Current Assets	924 000	549 000	670 000	355 000
Total Assets	924 000	550 000	670 000	355 000
Total Retained Equity	553 000	366 000	341 000	128 000
Total Equity	583 000	396 000	371 000	158 000
Total Long-Term Debt	−1 000	0	0	0
Total Current Debt	342 000	153 000	299 000	197 000
Total Equity and Debt	924 000	550 000	670 000	355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 008 000	968 000	1 184 000	865 000
Other Income	0	0	0	0
Revenue	1 008 000	968 000	1 184 000	865 000
Cost of Goods Sold	0	0	0	0
Salary Costs	632 000	634 000	665 000	519 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	770 000	939 000	910 000	695 000
Operating Profit	238 000	28 000	274 000	170 000
Financial Income	1 000	4 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	4 000	0	0
Dividends	0	0	0	0
Net Income	186 000	25 000	213 000	134 000

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	1 000	0	0
Total Fixed Assets	0	1 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	714 000	409 000	389 000	247 000
Total Current Assets	924 000	549 000	670 000	355 000
Total Assets	924 000	550 000	670 000	355 000
Total Equity	583 000	396 000	371 000	158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−1 000	0	0	0
Creditors	6 000	−2 000	8 000	2 000
Unpaid Taxes	214 000	78 000	158 000	99 000
Dividends	0	0	0	0
Other Current Debt	70 000	70 000	72 000	61 000
Total Current Debt	342 000	153 000	299 000	197 000
Total Equity and Debt	924 000	550 000	670 000	355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,9 %	6,31 %	57,41 %	84,81 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	23,61 %	2,89 %	23,14 %	19,65 %
Current Ratio	2,7	3,59	2,24	1,8
Quick Ratio	2,7	3,59	2,24	1,8
Equity Ratio	0,63	0,72	0,55	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %