SPILLING CONSULT

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

550,65 %

Current Ratio

7,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	523 000	477 000	312 000	187 000
Net Income	424 000	317 000	193 000	105 000
Total Assets	89 000	241 000	155 000	62 000
Total Equity	77 000	225 000	142 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	523 000	477 000	312 000	187 000
Expenditure	99 000	159 000	119 000	81 000
Operating Profit	424 000	317 000	193 000	105 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	424 000	317 000	193 000	105 000
Tax	0	0	0	0
Net Income	424 000	317 000	193 000	105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	89 000	241 000	155 000	62 000
Total Assets	89 000	241 000	155 000	62 000
Total Retained Equity	0	225 000	142 000	57 000
Total Equity	77 000	225 000	142 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	16 000	13 000	5 000
Total Equity and Debt	89 000	241 000	155 000	62 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	523 000	477 000	312 000	187 000
Other Income	0	0	0	0
Revenue	523 000	477 000	312 000	187 000
Cost of Goods Sold	36 000	114 000	66 000	30 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	99 000	159 000	119 000	81 000
Operating Profit	424 000	317 000	193 000	105 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	424 000	317 000	193 000	105 000

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	0	0	0	0
Cash, Bank	44 000	184 000	136 000	47 000
Total Current Assets	89 000	241 000	155 000	62 000
Total Assets	89 000	241 000	155 000	62 000
Total Equity	77 000	225 000	142 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	9 000	16 000	13 000	5 000
Dividends	0	0	0	0
Other Current Debt	3 000	0	0	0
Total Current Debt	12 000	16 000	13 000	5 000
Total Equity and Debt	89 000	241 000	155 000	62 000

Financial indicators	2022	2021	2020	2019
Return on Equity	550,65 %	140,89 %	135,92 %	184,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	81,07 %	66,46 %	61,86 %	56,15 %
Current Ratio	7,42	15,06	11,92	12,4
Quick Ratio	7,42	15,06	11,92	12,4
Equity Ratio	0,87	0,93	0,92	0,92
Gross Profit Margin	93,12 %	76,1 %	78,85 %	83,96 %