SEISMIC CONSULTANT AS

3716 SKIEN

Finances

Return on Equity

23,96 %

Current Ratio

4,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	217 000	197 000	201 000	2 197 000
Net Income	1 726 000	522 000	3 022 000	1 886 000
Total Assets	8 464 000	6 898 000	6 913 000	4 247 000
Total Equity	7 204 000	6 277 000	6 156 000	3 634 000

Income (NOK)	2022	2021	2020	2019
Revenue	217 000	197 000	201 000	2 197 000
Expenditure	441 000	384 000	361 000	336 000
Operating Profit	−225 000	−188 000	−160 000	1 860 000
Financial Income	2 427 000	886 000	3 384 000	26 000
Financial Costs	66 000	41 000	20 000	0
Financial Balance	2 361 000	845 000	3 364 000	26 000
Earnings Before Tax	2 136 000	657 000	3 204 000	1 886 000
Tax	410 000	135 000	182 000	0
Net Income	1 726 000	522 000	3 022 000	1 886 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 026 000	3 209 000	3 335 000	1 836 000
Total Current Assets	5 438 000	3 689 000	3 578 000	2 411 000
Total Assets	8 464 000	6 898 000	6 913 000	4 247 000
Total Retained Equity	7 103 000	6 177 000	6 055 000	3 534 000
Total Equity	7 204 000	6 277 000	6 156 000	3 634 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 260 000	621 000	758 000	613 000
Total Equity and Debt	8 464 000	6 898 000	6 913 000	4 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	2 000 000
Other Income	217 000	197 000	201 000	197 000
Revenue	217 000	197 000	201 000	2 197 000
Cost of Goods Sold	0	0	0	0
Salary Costs	140 000	125 000	114 000	109 000
Depreciation	99 000	99 000	99 000	90 000
Impairment	0	0	0	0
Expenditure	441 000	384 000	361 000	336 000
Operating Profit	−225 000	−188 000	−160 000	1 860 000
Financial Income	2 427 000	886 000	3 384 000	26 000
Financial Costs	66 000	41 000	20 000	0
Financial Balance	2 361 000	845 000	3 364 000	26 000
Dividends	800 000	400 000	500 000	500 000
Net Income	1 726 000	522 000	3 022 000	1 886 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	629 000	719 000	809 000	899 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	18 000	19 000	0
Total Tangible Assets	637 000	737 000	828 000	899 000
Total Fiancial Fixed Assets	2 389 000	2 473 000	2 508 000	937 000
Total Fixed Assets	3 026 000	3 209 000	3 335 000	1 836 000
Stock	0	0	0	0
Total Investments	2 149 000	1 113 000	925 000	0
Cash, Bank	1 231 000	1 816 000	1 113 000	2 347 000
Total Current Assets	5 438 000	3 689 000	3 578 000	2 411 000
Total Assets	8 464 000	6 898 000	6 913 000	4 247 000
Total Equity	7 204 000	6 277 000	6 156 000	3 634 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	8 000	6 000	1 000
Unpaid Taxes	8 000	9 000	14 000	15 000
Dividends	800 000	400 000	500 000	500 000
Other Current Debt	35 000	68 000	56 000	96 000
Total Current Debt	1 260 000	621 000	758 000	613 000
Total Equity and Debt	8 464 000	6 898 000	6 913 000	4 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,96 %	8,32 %	49,09 %	51,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−103,69 %	−95,43 %	−79,6 %	84,66 %
Current Ratio	4,32	5,94	4,72	3,93
Quick Ratio	4,32	5,94	4,72	3,93
Equity Ratio	0,85	0,91	0,89	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %