SPRINT CONSULTING AS

0154 OSLO

Finances

Return on Equity

1 134,81 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 392 000	91 315 000	65 482 000	72 144 000
Net Income	10 270 000	13 775 000	4 167 000	10 087 000
Total Assets	38 027 000	46 185 000	29 483 000	30 662 000
Total Equity	905 000	1 135 000	3 360 000	5 193 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 392 000	91 315 000	65 482 000	72 144 000
Expenditure	86 883 000	73 718 000	59 362 000	59 336 000
Operating Profit	13 509 000	17 597 000	6 120 000	12 808 000
Financial Income	33 000	117 000	77 000	170 000
Financial Costs	302 000	44 000	677 000	17 000
Financial Balance	−269 000	73 000	−600 000	153 000
Earnings Before Tax	13 240 000	17 670 000	5 520 000	12 960 000
Tax	2 970 000	3 895 000	1 353 000	2 873 000
Net Income	10 270 000	13 775 000	4 167 000	10 087 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 923 000	2 085 000	1 621 000	3 248 000
Total Current Assets	35 104 000	44 100 000	27 862 000	27 414 000
Total Assets	38 027 000	46 185 000	29 483 000	30 662 000
Total Retained Equity	805 000	1 035 000	3 260 000	5 093 000
Total Equity	905 000	1 135 000	3 360 000	5 193 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	37 122 000	45 050 000	26 123 000	25 468 000
Total Equity and Debt	38 027 000	46 185 000	29 483 000	30 662 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	100 392 000	91 315 000	64 555 000	72 144 000
Other Income	0	0	927 000	0
Revenue	100 392 000	91 315 000	65 482 000	72 144 000
Cost of Goods Sold	460 000	589 000	652 000	3 882 000
Salary Costs	75 552 000	65 736 000	50 325 000	49 938 000
Depreciation	185 000	57 000	0	0
Impairment	0	0	0	0
Expenditure	86 883 000	73 718 000	59 362 000	59 336 000
Operating Profit	13 509 000	17 597 000	6 120 000	12 808 000
Financial Income	33 000	117 000	77 000	170 000
Financial Costs	302 000	44 000	677 000	17 000
Financial Balance	−269 000	73 000	−600 000	153 000
Dividends	10 500 000	16 000 000	6 000 000	5 000 000
Net Income	10 270 000	13 775 000	4 167 000	10 087 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 067 000	4 000	565 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	434 000	619 000	0	0
Total Tangible Assets	434 000	619 000	0	0
Total Fiancial Fixed Assets	1 422 000	1 462 000	1 057 000	3 226 000
Total Fixed Assets	2 923 000	2 085 000	1 621 000	3 248 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 544 000	20 430 000	10 269 000	9 681 000
Total Current Assets	35 104 000	44 100 000	27 862 000	27 414 000
Total Assets	38 027 000	46 185 000	29 483 000	30 662 000
Total Equity	905 000	1 135 000	3 360 000	5 193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	929 000	409 000	146 000	658 000
Unpaid Taxes	8 576 000	8 407 000	6 892 000	5 746 000
Dividends	10 500 000	16 000 000	6 000 000	5 000 000
Other Current Debt	14 135 000	16 900 000	11 189 000	11 197 000
Total Current Debt	37 122 000	45 050 000	26 123 000	25 468 000
Total Equity and Debt	38 027 000	46 185 000	29 483 000	30 662 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 134,81 %	1 213,66 %	124,02 %	194,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,46 %	19,27 %	9,35 %	17,75 %
Current Ratio	0,95	0,98	1,07	1,08
Quick Ratio	0,95	0,98	1,07	1,08
Equity Ratio	0,02	0,02	0,11	0,17
Gross Profit Margin	99,54 %	99,35 %	99 %	94,62 %