SIGMA CONSULT AS

5414 STORD

Finances

Return on Equity

57,1 %

Current Ratio

2,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 694 000	2 640 000	2 486 000	1 807 000
Net Income	1 299 000	1 110 000	1 166 000	600 000
Total Assets	3 420 000	2 475 000	2 294 000	1 412 000
Total Equity	2 275 000	1 476 000	1 199 000	533 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 694 000	2 640 000	2 486 000	1 807 000
Expenditure	987 000	1 228 000	1 020 000	1 014 000
Operating Profit	1 707 000	1 412 000	1 466 000	793 000
Financial Income	60 000	223 000	47 000	48 000
Financial Costs	107 000	213 000	25 000	66 000
Financial Balance	−47 000	10 000	22 000	−18 000
Earnings Before Tax	1 661 000	1 422 000	1 487 000	775 000
Tax	361 000	312 000	322 000	176 000
Net Income	1 299 000	1 110 000	1 166 000	600 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 420 000	2 475 000	2 294 000	1 412 000
Total Assets	3 420 000	2 475 000	2 294 000	1 412 000
Total Retained Equity	2 175 000	1 376 000	1 099 000	433 000
Total Equity	2 275 000	1 476 000	1 199 000	533 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 145 000	999 000	1 095 000	879 000
Total Equity and Debt	3 420 000	2 475 000	2 294 000	1 412 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 694 000	2 640 000	2 486 000	1 807 000
Other Income	0	0	0	0
Revenue	2 694 000	2 640 000	2 486 000	1 807 000
Cost of Goods Sold	0	0	0	0
Salary Costs	841 000	1 050 000	798 000	804 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	987 000	1 228 000	1 020 000	1 014 000
Operating Profit	1 707 000	1 412 000	1 466 000	793 000
Financial Income	60 000	223 000	47 000	48 000
Financial Costs	107 000	213 000	25 000	66 000
Financial Balance	−47 000	10 000	22 000	−18 000
Dividends	500 000	833 000	500 000	500 000
Net Income	1 299 000	1 110 000	1 166 000	600 000

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	1 117 000	1 115 000	288 000	200 000
Cash, Bank	1 707 000	1 111 000	1 722 000	915 000
Total Current Assets	3 420 000	2 475 000	2 294 000	1 412 000
Total Assets	3 420 000	2 475 000	2 294 000	1 412 000
Total Equity	2 275 000	1 476 000	1 199 000	533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	0	15 000
Unpaid Taxes	188 000	193 000	180 000	116 000
Dividends	500 000	833 000	500 000	500 000
Other Current Debt	80 000	92 000	93 000	72 000
Total Current Debt	1 145 000	999 000	1 095 000	879 000
Total Equity and Debt	3 420 000	2 475 000	2 294 000	1 412 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,1 %	75,2 %	97,25 %	112,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	63,36 %	53,48 %	58,97 %	43,88 %
Current Ratio	2,99	2,48	2,09	1,61
Quick Ratio	2,99	2,48	2,09	1,61
Equity Ratio	0,67	0,6	0,52	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %