CIRCUIT AS

0661 OSLO

Finances

Share Ownership

Return on Equity

89,23 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 453 000	7 034 000	3 750 000	981 000
Net Income	1 782 000	1 923 000	1 029 000	248 000
Total Assets	5 706 000	4 945 000	2 239 000	926 000
Total Equity	1 997 000	1 576 000	977 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 453 000	7 034 000	3 750 000	981 000
Expenditure	6 170 000	4 573 000	2 431 000	663 000
Operating Profit	2 283 000	2 461 000	1 319 000	318 000
Financial Income	4 000	3 000	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	3 000	3 000	0	0
Earnings Before Tax	2 287 000	2 464 000	1 319 000	318 000
Tax	505 000	541 000	290 000	70 000
Net Income	1 782 000	1 923 000	1 029 000	248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	37 000	55 000	0
Total Current Assets	5 685 000	4 908 000	2 184 000	926 000
Total Assets	5 706 000	4 945 000	2 239 000	926 000
Total Retained Equity	1 937 000	1 516 000	947 000	248 000
Total Equity	1 997 000	1 576 000	977 000	278 000
Total Long-Term Debt	0	1 000	2 000	0
Total Current Debt	3 708 000	3 369 000	1 261 000	648 000
Total Equity and Debt	5 706 000	4 945 000	2 239 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 453 000	7 034 000	3 750 000	981 000
Other Income	0	0	0	0
Revenue	8 453 000	7 034 000	3 750 000	981 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 009 000	4 450 000	2 347 000	641 000
Depreciation	19 000	18 000	8 000	0
Impairment	0	0	0	0
Expenditure	6 170 000	4 573 000	2 431 000	663 000
Operating Profit	2 283 000	2 461 000	1 319 000	318 000
Financial Income	4 000	3 000	1 000	0
Financial Costs	1 000	0	1 000	0
Financial Balance	3 000	3 000	0	0
Dividends	1 360 000	1 348 000	330 000	0
Net Income	1 782 000	1 923 000	1 029 000	248 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	17 000	0	0
Total Intangible Assets	1 000	17 000	22 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	20 000	33 000	0
Total Tangible Assets	20 000	20 000	33 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	37 000	55 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 345 000	3 644 000	1 867 000	589 000
Total Current Assets	5 685 000	4 908 000	2 184 000	926 000
Total Assets	5 706 000	4 945 000	2 239 000	926 000
Total Equity	1 997 000	1 576 000	977 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	0
Creditors	52 000	7 000	9 000	9 000
Unpaid Taxes	1 167 000	1 062 000	389 000	449 000
Dividends	1 360 000	1 348 000	330 000	0
Other Current Debt	622 000	1 356 000	244 000	120 000
Total Current Debt	3 708 000	3 369 000	1 261 000	648 000
Total Equity and Debt	5 706 000	4 945 000	2 239 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,23 %	122,02 %	105,32 %	89,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,01 %	34,99 %	35,17 %	32,42 %
Current Ratio	1,53	1,46	1,73	1,43
Quick Ratio	1,53	1,46	1,73	1,43
Equity Ratio	0,35	0,32	0,44	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %