SUBSEA CONSULTING AS

4047 HAFRSFJORD

Finances

Share Ownership

Return on Equity

354,79 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 675 000	2 750 000	2 810 000	2 778 000
Net Income	667 000	1 042 000	1 258 000	1 208 000
Total Assets	2 344 000	2 808 000	2 445 000	1 965 000
Total Equity	188 000	182 000	180 000	922 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 675 000	2 750 000	2 810 000	2 778 000
Expenditure	1 822 000	1 414 000	1 198 000	1 324 000
Operating Profit	854 000	1 335 000	1 612 000	1 454 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	854 000	1 335 000	1 610 000	1 454 000
Tax	187 000	294 000	352 000	246 000
Net Income	667 000	1 042 000	1 258 000	1 208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	32 000	21 000	26 000
Total Current Assets	2 332 000	2 775 000	2 425 000	1 938 000
Total Assets	2 344 000	2 808 000	2 445 000	1 965 000
Total Retained Equity	88 000	82 000	80 000	822 000
Total Equity	188 000	182 000	180 000	922 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	2 153 000	2 626 000	2 265 000	1 042 000
Total Equity and Debt	2 344 000	2 808 000	2 445 000	1 965 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 675 000	2 750 000	2 810 000	2 778 000
Other Income	0	0	0	0
Revenue	2 675 000	2 750 000	2 810 000	2 778 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 543 000	1 319 000	1 040 000	984 000
Depreciation	12 000	8 000	6 000	1 000
Impairment	0	0	0	0
Expenditure	1 822 000	1 414 000	1 198 000	1 324 000
Operating Profit	854 000	1 335 000	1 612 000	1 454 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	660 000	1 040 000	1 250 000	450 000
Net Income	667 000	1 042 000	1 258 000	1 208 000

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	11 000	23 000	11 000	17 000
Total Tangible Assets	11 000	23 000	11 000	17 000
Total Fiancial Fixed Assets	0	10 000	10 000	10 000
Total Fixed Assets	11 000	32 000	21 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 793 000	2 279 000	1 948 000	1 016 000
Total Current Assets	2 332 000	2 775 000	2 425 000	1 938 000
Total Assets	2 344 000	2 808 000	2 445 000	1 965 000
Total Equity	188 000	182 000	180 000	922 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	303 000	257 000	282 000	248 000
Dividends	660 000	1 040 000	1 250 000	450 000
Other Current Debt	1 004 000	1 035 000	381 000	97 000
Total Current Debt	2 153 000	2 626 000	2 265 000	1 042 000
Total Equity and Debt	2 344 000	2 808 000	2 445 000	1 965 000

Financial indicators	2022	2021	2020	2019
Return on Equity	354,79 %	572,53 %	698,89 %	131,02 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	31,93 %	48,55 %	57,37 %	52,34 %
Current Ratio	1,08	1,06	1,07	1,86
Quick Ratio	1,08	1,06	1,07	1,86
Equity Ratio	0,08	0,06	0,07	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %