PLUS ARKITEKTUR AS

1607 FREDRIKSTAD

Finances

Return on Equity

34,11 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 104 000	20 601 000	18 250 000	17 702 000
Net Income	1 765 000	1 348 000	893 000	1 087 000
Total Assets	10 753 000	8 877 000	8 574 000	7 609 000
Total Equity	5 175 000	4 410 000	4 082 000	4 239 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 104 000	20 601 000	18 250 000	17 702 000
Expenditure	23 701 000	18 956 000	17 101 000	16 296 000
Operating Profit	2 402 000	1 644 000	1 150 000	1 407 000
Financial Income	5 000	72 000	3 000	2 000
Financial Costs	115 000	5 000	9 000	9 000
Financial Balance	−110 000	67 000	−6 000	−7 000
Earnings Before Tax	2 292 000	1 711 000	1 144 000	1 400 000
Tax	527 000	363 000	251 000	312 000
Net Income	1 765 000	1 348 000	893 000	1 087 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	139 000	148 000	204 000	302 000
Total Current Assets	10 614 000	8 729 000	8 370 000	7 307 000
Total Assets	10 753 000	8 877 000	8 574 000	7 609 000
Total Retained Equity	5 081 000	4 316 000	3 988 000	4 145 000
Total Equity	5 175 000	4 410 000	4 082 000	4 239 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 578 000	4 467 000	4 492 000	3 370 000
Total Equity and Debt	10 753 000	8 877 000	8 574 000	7 609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 018 000	20 574 000	18 250 000	17 547 000
Other Income	86 000	27 000	0	154 000
Revenue	26 104 000	20 601 000	18 250 000	17 702 000
Cost of Goods Sold	1 338 000	556 000	1 342 000	3 056 000
Salary Costs	17 674 000	14 588 000	12 576 000	10 397 000
Depreciation	68 000	88 000	97 000	97 000
Impairment	0	0	0	0
Expenditure	23 701 000	18 956 000	17 101 000	16 296 000
Operating Profit	2 402 000	1 644 000	1 150 000	1 407 000
Financial Income	5 000	72 000	3 000	2 000
Financial Costs	115 000	5 000	9 000	9 000
Financial Balance	−110 000	67 000	−6 000	−7 000
Dividends	1 000 000	0	600 000	0
Net Income	1 765 000	1 348 000	893 000	1 087 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	93 000	34 000	21 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	114 000	183 000	280 000
Total Tangible Assets	46 000	114 000	183 000	280 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	139 000	148 000	204 000	302 000
Stock	0	0	0	0
Total Investments	575 000	671 000	0	0
Cash, Bank	5 942 000	3 757 000	4 886 000	3 631 000
Total Current Assets	10 614 000	8 729 000	8 370 000	7 307 000
Total Assets	10 753 000	8 877 000	8 574 000	7 609 000
Total Equity	5 175 000	4 410 000	4 082 000	4 239 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	179 000	431 000	472 000	567 000
Unpaid Taxes	2 281 000	1 960 000	1 769 000	1 617 000
Dividends	1 000 000	0	600 000	0
Other Current Debt	1 532 000	1 701 000	1 401 000	1 014 000
Total Current Debt	5 578 000	4 467 000	4 492 000	3 370 000
Total Equity and Debt	10 753 000	8 877 000	8 574 000	7 609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,11 %	30,57 %	21,88 %	25,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,2 %	7,98 %	6,3 %	7,95 %
Current Ratio	1,9	1,95	1,86	2,17
Quick Ratio	1,9	1,95	1,86	2,17
Equity Ratio	0,48	0,5	0,48	0,56
Gross Profit Margin	94,87 %	97,3 %	92,65 %	82,74 %