RAABYE STRATEGIC LEADERSHIP CONSULTING AS

1369 STABEKK

Finances

Share Ownership

Return on Equity

550,94 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	542 000	439 000	272 000	84 000
Net Income	292 000	208 000	121 000	37 000
Total Assets	523 000	329 000	256 000	113 000
Total Equity	53 000	31 000	38 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	542 000	439 000	272 000	84 000
Expenditure	167 000	170 000	116 000	36 000
Operating Profit	375 000	269 000	156 000	47 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	377 000	269 000	156 000	47 000
Tax	85 000	61 000	35 000	11 000
Net Income	292 000	208 000	121 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	523 000	329 000	256 000	113 000
Total Assets	523 000	329 000	256 000	113 000
Total Retained Equity	23 000	1 000	8 000	37 000
Total Equity	53 000	31 000	38 000	67 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	470 000	298 000	219 000	46 000
Total Equity and Debt	523 000	329 000	256 000	113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	542 000	439 000	272 000	84 000
Other Income	0	0	0	0
Revenue	542 000	439 000	272 000	84 000
Cost of Goods Sold	17 000	65 000	19 000	19 000
Salary Costs	9 000	5 000	3 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	167 000	170 000	116 000	36 000
Operating Profit	375 000	269 000	156 000	47 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	270 000	215 000	150 000	0
Net Income	292 000	208 000	121 000	37 000

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	318 000	289 000	153 000	55 000
Total Current Assets	523 000	329 000	256 000	113 000
Total Assets	523 000	329 000	256 000	113 000
Total Equity	53 000	31 000	38 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	21 000
Unpaid Taxes	112 000	9 000	19 000	6 000
Dividends	270 000	215 000	150 000	0
Other Current Debt	3 000	13 000	15 000	8 000
Total Current Debt	470 000	298 000	219 000	46 000
Total Equity and Debt	523 000	329 000	256 000	113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	550,94 %	670,97 %	318,42 %	55,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,19 %	61,28 %	57,35 %	55,95 %
Current Ratio	1,11	1,1	1,17	2,46
Quick Ratio	1,11	1,1	1,17	2,46
Equity Ratio	0,1	0,09	0,15	0,59
Gross Profit Margin	96,86 %	85,19 %	93,01 %	77,38 %