CONSTRUCTION AND INSTALLATION CONSULTING AS

4307 SANDNES

Finances

Share Ownership

Return on Equity

65,09 %

Current Ratio

2,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	3 163 000	1 846 000	1 626 000
Net Income	990 000	508 000	813 000
Total Assets	2 413 000	1 908 000	1 359 000
Total Equity	1 521 000	531 000	837 000

Income (NOK)	2022	2021	2020
Revenue	3 163 000	1 846 000	1 626 000
Expenditure	1 891 000	1 189 000	585 000
Operating Profit	1 272 000	657 000	1 041 000
Financial Income	3 000	1 000	0
Financial Costs	5 000	7 000	0
Financial Balance	−2 000	−6 000	0
Earnings Before Tax	1 270 000	651 000	1 041 000
Tax	280 000	144 000	227 000
Net Income	990 000	508 000	813 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	91 000	74 000	94 000
Total Current Assets	2 322 000	1 834 000	1 266 000
Total Assets	2 413 000	1 908 000	1 359 000
Total Retained Equity	1 498 000	508 000	813 000
Total Equity	1 521 000	531 000	837 000
Total Long-Term Debt	3 000	6 000	6 000
Total Current Debt	889 000	1 371 000	516 000
Total Equity and Debt	2 413 000	1 908 000	1 359 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 075 000	1 805 000	1 626 000
Other Income	87 000	42 000	0
Revenue	3 163 000	1 846 000	1 626 000
Cost of Goods Sold	16 000	0	0
Salary Costs	1 558 000	1 024 000	551 000
Depreciation	28 000	19 000	2 000
Impairment	0	0	0
Expenditure	1 891 000	1 189 000	585 000
Operating Profit	1 272 000	657 000	1 041 000
Financial Income	3 000	1 000	0
Financial Costs	5 000	7 000	0
Financial Balance	−2 000	−6 000	0
Dividends	0	813 000	0
Net Income	990 000	508 000	813 000

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	91 000	74 000	94 000
Total Tangible Assets	91 000	74 000	94 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	91 000	74 000	94 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 669 000	1 576 000	1 136 000
Total Current Assets	2 322 000	1 834 000	1 266 000
Total Assets	2 413 000	1 908 000	1 359 000
Total Equity	1 521 000	531 000	837 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 000	6 000	6 000
Creditors	10 000	11 000	39 000
Unpaid Taxes	326 000	224 000	133 000
Dividends	0	813 000	0
Other Current Debt	270 000	992 000	123 000
Total Current Debt	889 000	1 371 000	516 000
Total Equity and Debt	2 413 000	1 908 000	1 359 000

Financial indicators	2022	2021	2020
Return on Equity	65,09 %	95,67 %	97,13 %
Debt-to-Equity Ratio	0	0,01	0,01
Operating Profit Margin	40,21 %	35,59 %	64,02 %
Current Ratio	2,61	1,34	2,45
Quick Ratio	2,61	1,34	2,45
Equity Ratio	0,63	0,28	0,62
Gross Profit Margin	99,49 %	100 %	100 %