INTEGRATE CONSULTING AS

4364 SIREVÅG

Finances

Share Ownership

Return on Equity

23,08 %

Current Ratio

7,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	46 000	31 000	0
Net Income	15 000	31 000	0
Total Assets	75 000	55 000	24 000
Total Equity	65 000	55 000	24 000

Income (NOK)	2022	2021
Revenue	46 000	31 000
Expenditure	26 000	0
Operating Profit	20 000	31 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	20 000	31 000
Tax	4 000	0
Net Income	15 000	31 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	75 000	55 000	24 000
Total Assets	75 000	55 000	24 000
Total Retained Equity	35 000	25 000	−6 000
Total Equity	65 000	55 000	24 000
Total Long-Term Debt	0	0	0
Total Current Debt	10 000	0	0
Total Equity and Debt	75 000	55 000	24 000

Cash flow (NOK)	2022	2021
Sales Income	46 000	31 000
Other Income	0	0
Revenue	46 000	31 000
Cost of Goods Sold	0	0
Salary Costs	0	0
Depreciation	0	0
Impairment	0	0
Expenditure	26 000	0
Operating Profit	20 000	31 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	15 000	31 000

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	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	41 000	55 000	24 000
Total Current Assets	75 000	55 000	24 000
Total Assets	75 000	55 000	24 000
Total Equity	65 000	55 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	6 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	10 000	0	0
Total Equity and Debt	75 000	55 000	24 000

Financial indicators	2022	2021	2020
Return on Equity	23,08 %	56,36 %	0 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	43,48 %	100 %	-
Current Ratio	7,5	-	-
Quick Ratio	7,5	-	-
Equity Ratio	0,87	1	1
Gross Profit Margin	100 %	100 %	-