CONSULT REGNSKAPSFØRER STOKKELAND

4595 TINGVATN

Finances

Share Ownership

Return on Equity

826,98 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	700 000	584 000	476 000	417 000
Net Income	521 000	281 000	383 000	380 000
Total Assets	91 000	214 000	182 000	83 000
Total Equity	63 000	159 000	116 000	63 000

Income (NOK)	2022	2021	2020	2019
Revenue	700 000	584 000	476 000	417 000
Expenditure	179 000	304 000	93 000	36 000
Operating Profit	521 000	281 000	383 000	380 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	521 000	281 000	383 000	380 000
Tax	0	0	0	0
Net Income	521 000	281 000	383 000	380 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	14 000	18 000	0
Total Current Assets	91 000	200 000	164 000	83 000
Total Assets	91 000	214 000	182 000	83 000
Total Retained Equity	0	0	0	63 000
Total Equity	63 000	159 000	116 000	63 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	28 000	55 000	66 000	20 000
Total Equity and Debt	91 000	214 000	182 000	83 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	535 000	411 000	250 000	201 000
Other Income	165 000	173 000	227 000	216 000
Revenue	700 000	584 000	476 000	417 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	4 000	8 000	0
Impairment	0	0	0	0
Expenditure	179 000	304 000	93 000	36 000
Operating Profit	521 000	281 000	383 000	380 000
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	521 000	281 000	383 000	380 000

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	14 000	18 000	0
Total Tangible Assets	0	14 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	14 000	18 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	10 000	33 000	2 000
Total Current Assets	91 000	200 000	164 000	83 000
Total Assets	91 000	214 000	182 000	83 000
Total Equity	63 000	159 000	116 000	63 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	20 000	26 000	1 000
Unpaid Taxes	26 000	35 000	40 000	19 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	28 000	55 000	66 000	20 000
Total Equity and Debt	91 000	214 000	182 000	83 000

Financial indicators	2022	2021	2020	2019
Return on Equity	826,98 %	176,73 %	330,17 %	603,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,43 %	48,12 %	80,46 %	91,13 %
Current Ratio	3,25	3,64	2,48	4,15
Quick Ratio	3,25	3,64	2,48	4,15
Equity Ratio	0,69	0,74	0,64	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %