SELANDER CONSULT AS

3947 LANGANGEN

Finances

Share Ownership

Return on Equity

87,47 %

Current Ratio

2,28

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 568 000	3 348 000	3 530 000	3 275 000
Net Income	719 000	763 000	779 000	295 000
Total Assets	2 539 000	2 648 000	2 634 000	2 561 000
Total Equity	822 000	863 000	701 000	420 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 568 000	3 348 000	3 530 000	3 275 000
Expenditure	2 608 000	2 338 000	2 479 000	2 891 000
Operating Profit	960 000	1 009 000	1 052 000	385 000
Financial Income	8 000	2 000	1 000	1 000
Financial Costs	43 000	31 000	52 000	38 000
Financial Balance	−35 000	−29 000	−51 000	−37 000
Earnings Before Tax	925 000	980 000	1 001 000	349 000
Tax	206 000	217 000	223 000	53 000
Net Income	719 000	763 000	779 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 528 000	1 187 000	1 149 000	1 523 000
Total Current Assets	1 011 000	1 461 000	1 485 000	1 038 000
Total Assets	2 539 000	2 648 000	2 634 000	2 561 000
Total Retained Equity	722 000	763 000	601 000	320 000
Total Equity	822 000	863 000	701 000	420 000
Total Long-Term Debt	1 274 000	988 000	1 033 000	1 218 000
Total Current Debt	443 000	797 000	901 000	923 000
Total Equity and Debt	2 539 000	2 648 000	2 634 000	2 561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 515 000	3 279 000	3 530 000	3 273 000
Other Income	53 000	69 000	0	2 000
Revenue	3 568 000	3 348 000	3 530 000	3 275 000
Cost of Goods Sold	61 000	30 000	1 000	0
Salary Costs	1 106 000	1 042 000	1 333 000	1 391 000
Depreciation	629 000	275 000	375 000	241 000
Impairment	0	0	0	0
Expenditure	2 608 000	2 338 000	2 479 000	2 891 000
Operating Profit	960 000	1 009 000	1 052 000	385 000
Financial Income	8 000	2 000	1 000	1 000
Financial Costs	43 000	31 000	52 000	38 000
Financial Balance	−35 000	−29 000	−51 000	−37 000
Dividends	0	600 000	498 000	0
Net Income	719 000	763 000	779 000	295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	966 000	183 000	0	0
Fixtures	558 000	1 003 000	1 146 000	1 521 000
Total Tangible Assets	1 525 000	1 187 000	1 146 000	1 521 000
Total Fiancial Fixed Assets	3 000	0	3 000	3 000
Total Fixed Assets	1 528 000	1 187 000	1 149 000	1 523 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	703 000	775 000	1 256 000	152 000
Total Current Assets	1 011 000	1 461 000	1 485 000	1 038 000
Total Assets	2 539 000	2 648 000	2 634 000	2 561 000
Total Equity	822 000	863 000	701 000	420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 274 000	988 000	1 033 000	1 218 000
Creditors	−18 000	100 000	67 000	54 000
Unpaid Taxes	58 000	174 000	330 000	286 000
Dividends	0	600 000	498 000	0
Other Current Debt	156 000	218 000	116 000	387 000
Total Current Debt	443 000	797 000	901 000	923 000
Total Equity and Debt	2 539 000	2 648 000	2 634 000	2 561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,47 %	88,41 %	111,13 %	70,24 %
Debt-to-Equity Ratio	1,55	1,14	1,47	2,9
Operating Profit Margin	26,91 %	30,14 %	29,8 %	11,76 %
Current Ratio	2,28	1,83	1,65	1,12
Quick Ratio	2,28	1,83	1,65	1,12
Equity Ratio	0,32	0,33	0,27	0,16
Gross Profit Margin	98,29 %	99,1 %	99,97 %	100 %