STACK CONSULTING AS

6016 ÅLESUND

Finances

Share Ownership

Return on Equity

58,17 %

Current Ratio

0,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	358 000	21 000	70 000
Net Income	121 000	256 000	4 000	29 000
Total Assets	294 000	468 000	59 000	60 000
Total Equity	208 000	87 000	57 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	358 000	21 000	70 000
Expenditure	23 000	30 000	16 000	34 000
Operating Profit	155 000	328 000	5 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	156 000	328 000	5 000	36 000
Tax	34 000	72 000	1 000	7 000
Net Income	121 000	256 000	4 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	266 000	226 000	49 000	0
Total Current Assets	28 000	242 000	10 000	60 000
Total Assets	294 000	468 000	59 000	60 000
Total Retained Equity	178 000	63 000	33 000	29 000
Total Equity	208 000	87 000	57 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	86 000	381 000	1 000	7 000
Total Equity and Debt	294 000	468 000	59 000	60 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	358 000	21 000	70 000
Other Income	0	0	0	0
Revenue	179 000	358 000	21 000	70 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	23 000	30 000	16 000	34 000
Operating Profit	155 000	328 000	5 000	36 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	226 000	0	0
Net Income	121 000	256 000	4 000	29 000

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	266 000	226 000	49 000	0
Total Fixed Assets	266 000	226 000	49 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	242 000	9 000	56 000
Total Current Assets	28 000	242 000	10 000	60 000
Total Assets	294 000	468 000	59 000	60 000
Total Equity	208 000	87 000	57 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	41 000	83 000	0	0
Dividends	0	226 000	0	0
Other Current Debt	10 000	0	0	0
Total Current Debt	86 000	381 000	1 000	7 000
Total Equity and Debt	294 000	468 000	59 000	60 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,17 %	294,25 %	7,02 %	53,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	86,59 %	91,62 %	23,81 %	51,43 %
Current Ratio	0,33	0,64	10	8,57
Quick Ratio	0,33	0,64	10	8,57
Equity Ratio	0,71	0,19	0,97	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %