SCIENTIA CONSULT AS

5146 FYLLINGSDALEN

Finances

Return on Equity

8,09 %

Current Ratio

3,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 619 000	2 742 000	2 051 000	2 404 000
Net Income	125 000	814 000	179 000	140 000
Total Assets	1 997 000	2 262 000	1 155 000	1 290 000
Total Equity	1 546 000	1 421 000	607 000	427 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 619 000	2 742 000	2 051 000	2 404 000
Expenditure	2 341 000	1 704 000	1 823 000	2 220 000
Operating Profit	277 000	1 038 000	228 000	184 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	1 000	0	2 000	1 000
Financial Balance	0	1 000	−1 000	−1 000
Earnings Before Tax	277 000	1 038 000	226 000	184 000
Tax	152 000	224 000	47 000	43 000
Net Income	125 000	814 000	179 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	374 000	384 000	394 000	5 000
Total Current Assets	1 624 000	1 878 000	761 000	1 285 000
Total Assets	1 997 000	2 262 000	1 155 000	1 290 000
Total Retained Equity	1 446 000	1 321 000	507 000	327 000
Total Equity	1 546 000	1 421 000	607 000	427 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	452 000	841 000	549 000	863 000
Total Equity and Debt	1 997 000	2 262 000	1 155 000	1 290 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 514 000	2 742 000	2 051 000	2 404 000
Other Income	105 000	0	0	0
Revenue	2 619 000	2 742 000	2 051 000	2 404 000
Cost of Goods Sold	376 000	58 000	169 000	183 000
Salary Costs	643 000	797 000	919 000	1 439 000
Depreciation	10 000	10 000	13 000	33 000
Impairment	0	0	0	0
Expenditure	2 341 000	1 704 000	1 823 000	2 220 000
Operating Profit	277 000	1 038 000	228 000	184 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	1 000	0	2 000	1 000
Financial Balance	0	1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	125 000	814 000	179 000	140 000

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	24 000	34 000	44 000	5 000
Total Tangible Assets	24 000	34 000	44 000	5 000
Total Fiancial Fixed Assets	350 000	350 000	350 000	0
Total Fixed Assets	374 000	384 000	394 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 448 000	236 000	439 000	623 000
Total Current Assets	1 624 000	1 878 000	761 000	1 285 000
Total Assets	1 997 000	2 262 000	1 155 000	1 290 000
Total Equity	1 546 000	1 421 000	607 000	427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	50 000	35 000	31 000	68 000
Unpaid Taxes	157 000	369 000	137 000	280 000
Dividends	0	0	0	0
Other Current Debt	93 000	213 000	334 000	472 000
Total Current Debt	452 000	841 000	549 000	863 000
Total Equity and Debt	1 997 000	2 262 000	1 155 000	1 290 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,09 %	57,28 %	29,49 %	32,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,58 %	37,86 %	11,12 %	7,65 %
Current Ratio	3,59	2,23	1,39	1,49
Quick Ratio	3,59	2,23	1,39	1,49
Equity Ratio	0,77	0,63	0,53	0,33
Gross Profit Margin	85,64 %	97,88 %	91,76 %	92,39 %