SELVKLART AS

2815 GJØVIK

Finances

Return on Equity

30,59 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	13 126 000	10 285 000	2 955 000
Net Income	769 000	1 350 000	863 000
Total Assets	5 552 000	4 615 000	2 539 000
Total Equity	2 514 000	2 054 000	893 000

Income (NOK)	2022	2021	2020
Revenue	13 126 000	10 285 000	2 955 000
Expenditure	11 951 000	8 739 000	1 847 000
Operating Profit	1 176 000	1 547 000	1 107 000
Financial Income	89 000	174 000	0
Financial Costs	233 000	35 000	2 000
Financial Balance	−144 000	139 000	−2 000
Earnings Before Tax	1 032 000	1 686 000	1 105 000
Tax	263 000	336 000	242 000
Net Income	769 000	1 350 000	863 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	289 000	281 000	207 000
Total Current Assets	5 263 000	4 334 000	2 332 000
Total Assets	5 552 000	4 615 000	2 539 000
Total Retained Equity	2 484 000	2 208 000	858 000
Total Equity	2 514 000	2 054 000	893 000
Total Long-Term Debt	0	0	4 000
Total Current Debt	3 037 000	2 561 000	1 642 000
Total Equity and Debt	5 552 000	4 615 000	2 539 000

Cash flow (NOK)	2022	2021	2020
Sales Income	12 718 000	10 107 000	2 734 000
Other Income	408 000	178 000	222 000
Revenue	13 126 000	10 285 000	2 955 000
Cost of Goods Sold	24 000	16 000	1 000
Salary Costs	10 207 000	7 763 000	1 665 000
Depreciation	118 000	100 000	55 000
Impairment	0	0	0
Expenditure	11 951 000	8 739 000	1 847 000
Operating Profit	1 176 000	1 547 000	1 107 000
Financial Income	89 000	174 000	0
Financial Costs	233 000	35 000	2 000
Financial Balance	−144 000	139 000	−2 000
Dividends	0	0	0
Net Income	769 000	1 350 000	863 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	50 000	100 000
Total Intangible Assets	7 000	50 000	100 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	182 000	118 000	94 000
Total Tangible Assets	182 000	118 000	94 000
Total Fiancial Fixed Assets	100 000	113 000	13 000
Total Fixed Assets	289 000	281 000	207 000
Stock	0	0	0
Total Investments	970 000	939 000	0
Cash, Bank	2 845 000	1 847 000	1 393 000
Total Current Assets	5 263 000	4 334 000	2 332 000
Total Assets	5 552 000	4 615 000	2 539 000
Total Equity	2 514 000	2 054 000	893 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	4 000
Creditors	131 000	33 000	46 000
Unpaid Taxes	1 352 000	1 046 000	727 000
Dividends	0	0	0
Other Current Debt	1 371 000	1 142 000	632 000
Total Current Debt	3 037 000	2 561 000	1 642 000
Total Equity and Debt	5 552 000	4 615 000	2 539 000

Financial indicators	2022	2021	2020
Return on Equity	30,59 %	65,73 %	96,64 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,96 %	15,04 %	37,46 %
Current Ratio	1,73	1,69	1,42
Quick Ratio	1,73	1,69	1,42
Equity Ratio	0,45	0,45	0,35
Gross Profit Margin	99,82 %	99,84 %	99,97 %