VIRAGO CONSULTING AS

4317 SANDNES

Finances

Share Ownership

Return on Equity

38,87 %

Current Ratio

4,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 531 000	2 464 000	1 575 000
Net Income	957 000	969 000	512 000
Total Assets	2 995 000	2 094 000	874 000
Total Equity	2 462 000	1 505 000	536 000

Income (NOK)	2022	2021	2020
Revenue	2 531 000	2 464 000	1 575 000
Expenditure	1 263 000	1 221 000	919 000
Operating Profit	1 268 000	1 242 000	656 000
Financial Income	0	0	0
Financial Costs	32 000	0	0
Financial Balance	−32 000	0	0
Earnings Before Tax	1 237 000	1 243 000	656 000
Tax	279 000	274 000	144 000
Net Income	957 000	969 000	512 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	400 000	0	0
Total Current Assets	2 595 000	2 094 000	874 000
Total Assets	2 995 000	2 094 000	874 000
Total Retained Equity	2 438 000	1 481 000	512 000
Total Equity	2 462 000	1 505 000	536 000
Total Long-Term Debt	0	0	0
Total Current Debt	533 000	589 000	338 000
Total Equity and Debt	2 995 000	2 094 000	874 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 531 000	2 464 000	1 575 000
Other Income	0	0	0
Revenue	2 531 000	2 464 000	1 575 000
Cost of Goods Sold	0	0	0
Salary Costs	1 063 000	1 028 000	783 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 263 000	1 221 000	919 000
Operating Profit	1 268 000	1 242 000	656 000
Financial Income	0	0	0
Financial Costs	32 000	0	0
Financial Balance	−32 000	0	0
Dividends	0	0	0
Net Income	957 000	969 000	512 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	400 000	0	0
Total Fixed Assets	400 000	0	0
Stock	0	0	0
Total Investments	200 000	0	0
Cash, Bank	1 866 000	1 622 000	617 000
Total Current Assets	2 595 000	2 094 000	874 000
Total Assets	2 995 000	2 094 000	874 000
Total Equity	2 462 000	1 505 000	536 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	6 000	6 000	5 000
Unpaid Taxes	157 000	207 000	122 000
Dividends	0	0	0
Other Current Debt	91 000	103 000	66 000
Total Current Debt	533 000	589 000	338 000
Total Equity and Debt	2 995 000	2 094 000	874 000

Financial indicators	2022	2021	2020
Return on Equity	38,87 %	64,39 %	95,52 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	50,1 %	50,41 %	41,65 %
Current Ratio	4,87	3,56	2,59
Quick Ratio	4,87	3,56	2,59
Equity Ratio	0,82	0,72	0,61
Gross Profit Margin	100 %	100 %	100 %