70 GRADER N ARKITEKTUR AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

24,26 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 999 000	4 591 000	4 569 000	4 759 000
Net Income	220 000	8 000	59 000	80 000
Total Assets	2 325 000	1 779 000	1 577 000	1 757 000
Total Equity	907 000	688 000	679 000	654 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 999 000	4 591 000	4 569 000	4 759 000
Expenditure	5 708 000	4 570 000	4 496 000	4 646 000
Operating Profit	292 000	21 000	73 000	113 000
Financial Income	0	0	14 000	0
Financial Costs	10 000	10 000	11 000	12 000
Financial Balance	−10 000	−10 000	3 000	−12 000
Earnings Before Tax	282 000	11 000	76 000	102 000
Tax	62 000	2 000	17 000	23 000
Net Income	220 000	8 000	59 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	16 000	23 000	46 000
Total Current Assets	2 315 000	1 763 000	1 554 000	1 711 000
Total Assets	2 325 000	1 779 000	1 577 000	1 757 000
Total Retained Equity	805 000	586 000	577 000	518 000
Total Equity	907 000	688 000	679 000	654 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 417 000	1 092 000	898 000	1 103 000
Total Equity and Debt	2 325 000	1 779 000	1 577 000	1 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 999 000	4 591 000	4 495 000	4 759 000
Other Income	0	0	74 000	0
Revenue	5 999 000	4 591 000	4 569 000	4 759 000
Cost of Goods Sold	29 000	36 000	199 000	154 000
Salary Costs	4 669 000	3 640 000	3 374 000	3 543 000
Depreciation	8 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	5 708 000	4 570 000	4 496 000	4 646 000
Operating Profit	292 000	21 000	73 000	113 000
Financial Income	0	0	14 000	0
Financial Costs	10 000	10 000	11 000	12 000
Financial Balance	−10 000	−10 000	3 000	−12 000
Dividends	0	0	0	0
Net Income	220 000	8 000	59 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	4 000	3 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	13 000	20 000	28 000
Total Tangible Assets	5 000	13 000	20 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 000	16 000	23 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 641 000	1 581 000	1 412 000	1 151 000
Total Current Assets	2 315 000	1 763 000	1 554 000	1 711 000
Total Assets	2 325 000	1 779 000	1 577 000	1 757 000
Total Equity	907 000	688 000	679 000	654 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	85 000	9 000	19 000	87 000
Unpaid Taxes	339 000	408 000	295 000	237 000
Dividends	0	0	0	0
Other Current Debt	930 000	671 000	582 000	779 000
Total Current Debt	1 417 000	1 092 000	898 000	1 103 000
Total Equity and Debt	2 325 000	1 779 000	1 577 000	1 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,26 %	1,16 %	8,69 %	12,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,87 %	0,46 %	1,6 %	2,37 %
Current Ratio	1,63	1,61	1,73	1,55
Quick Ratio	1,63	1,61	1,73	1,55
Equity Ratio	0,39	0,39	0,43	0,37
Gross Profit Margin	99,52 %	99,22 %	95,64 %	96,76 %