ADVISOR REVISJON AS

5251 SØREIDGREND

Finances

Return on Equity

45,15 %

Current Ratio

3,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 394 000	4 096 000	4 122 000	3 629 000
Net Income	1 048 000	1 173 000	988 000	698 000
Total Assets	3 333 000	3 226 000	2 999 000	1 908 000
Total Equity	2 321 000	1 274 000	1 535 000	1 047 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 394 000	4 096 000	4 122 000	3 629 000
Expenditure	3 084 000	2 815 000	2 953 000	2 740 000
Operating Profit	1 311 000	1 281 000	1 168 000	890 000
Financial Income	172 000	271 000	81 000	9 000
Financial Costs	144 000	95 000	2 000	4 000
Financial Balance	28 000	176 000	79 000	5 000
Earnings Before Tax	1 339 000	1 458 000	1 246 000	895 000
Tax	292 000	285 000	258 000	197 000
Net Income	1 048 000	1 173 000	988 000	698 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	21 000	38 000	42 000
Total Current Assets	3 313 000	3 205 000	2 962 000	1 866 000
Total Assets	3 333 000	3 226 000	2 999 000	1 908 000
Total Retained Equity	2 221 000	1 174 000	1 435 000	947 000
Total Equity	2 321 000	1 274 000	1 535 000	1 047 000
Total Long-Term Debt	0	975 000	34 000	24 000
Total Current Debt	1 011 000	978 000	1 430 000	837 000
Total Equity and Debt	3 333 000	3 226 000	2 999 000	1 908 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 108 000	3 958 000	3 975 000	3 492 000
Other Income	286 000	138 000	147 000	137 000
Revenue	4 394 000	4 096 000	4 122 000	3 629 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 226 000	2 289 000	2 373 000	1 989 000
Depreciation	4 000	4 000	4 000	14 000
Impairment	0	0	0	0
Expenditure	3 084 000	2 815 000	2 953 000	2 740 000
Operating Profit	1 311 000	1 281 000	1 168 000	890 000
Financial Income	172 000	271 000	81 000	9 000
Financial Costs	144 000	95 000	2 000	4 000
Financial Balance	28 000	176 000	79 000	5 000
Dividends	0	1 435 000	500 000	500 000
Net Income	1 048 000	1 173 000	988 000	698 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	4 000	8 000	12 000
Total Tangible Assets	0	4 000	8 000	12 000
Total Fiancial Fixed Assets	17 000	17 000	30 000	30 000
Total Fixed Assets	19 000	21 000	38 000	42 000
Stock	0	0	0	0
Total Investments	349 000	419 000	0	0
Cash, Bank	1 750 000	1 463 000	1 946 000	716 000
Total Current Assets	3 313 000	3 205 000	2 962 000	1 866 000
Total Assets	3 333 000	3 226 000	2 999 000	1 908 000
Total Equity	2 321 000	1 274 000	1 535 000	1 047 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	975 000	34 000	24 000
Creditors	131 000	66 000	95 000	48 000
Unpaid Taxes	295 000	391 000	340 000	304 000
Dividends	0	1 435 000	500 000	500 000
Other Current Debt	282 000	212 000	248 000	208 000
Total Current Debt	1 011 000	978 000	1 430 000	837 000
Total Equity and Debt	3 333 000	3 226 000	2 999 000	1 908 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,15 %	92,07 %	64,36 %	66,67 %
Debt-to-Equity Ratio	0	0,77	0,02	0,02
Operating Profit Margin	29,84 %	31,27 %	28,34 %	24,52 %
Current Ratio	3,28	3,28	2,07	2,23
Quick Ratio	3,28	3,28	2,07	2,23
Equity Ratio	0,7	0,39	0,51	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %