STUDENTCONSULTING NORGE AS

0153 OSLO

Finances

Share Ownership

Return on Equity

14,4 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	303 663 000	307 973 000	246 494 000	233 880 000
Net Income	3 963 000	−721 000	4 964 000	7 421 000
Total Assets	125 410 000	118 979 000	123 506 000	94 186 000
Total Equity	27 527 000	23 564 000	24 284 000	19 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	303 663 000	307 973 000	246 494 000	233 880 000
Expenditure	298 997 000	308 815 000	240 467 000	225 397 000
Operating Profit	4 666 000	−841 000	6 027 000	8 483 000
Financial Income	23 000	123 000	583 000	1 067 000
Financial Costs	726 000	5 000	246 000	35 000
Financial Balance	−703 000	118 000	337 000	1 032 000
Earnings Before Tax	3 963 000	−723 000	6 365 000	9 515 000
Tax	0	−2 000	1 400 000	2 094 000
Net Income	3 963 000	−721 000	4 964 000	7 421 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 120 000	9 217 000	11 946 000	9 557 000
Total Current Assets	114 290 000	109 762 000	111 560 000	84 630 000
Total Assets	125 410 000	118 979 000	123 506 000	94 186 000
Total Retained Equity	20 427 000	16 464 000	17 184 000	12 220 000
Total Equity	27 527 000	23 564 000	24 284 000	19 320 000
Total Long-Term Debt	22 620 000	22 903 000	25 566 000	18 542 000
Total Current Debt	75 264 000	72 512 000	73 656 000	56 325 000
Total Equity and Debt	125 410 000	118 979 000	123 506 000	94 186 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	303 663 000	307 973 000	246 494 000	233 880 000
Other Income	0	0	0	0
Revenue	303 663 000	307 973 000	246 494 000	233 880 000
Cost of Goods Sold	745 000	727 000	855 000	326 000
Salary Costs	287 077 000	295 166 000	227 617 000	212 986 000
Depreciation	222 000	201 000	205 000	77 000
Impairment	0	0	0	0
Expenditure	298 997 000	308 815 000	240 467 000	225 397 000
Operating Profit	4 666 000	−841 000	6 027 000	8 483 000
Financial Income	23 000	123 000	583 000	1 067 000
Financial Costs	726 000	5 000	246 000	35 000
Financial Balance	−703 000	118 000	337 000	1 032 000
Dividends	0	0	0	0
Net Income	3 963 000	−721 000	4 964 000	7 421 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	499 000	552 000	753 000	756 000
Total Tangible Assets	499 000	552 000	753 000	756 000
Total Fiancial Fixed Assets	10 622 000	8 665 000	11 193 000	8 790 000
Total Fixed Assets	11 120 000	9 217 000	11 946 000	9 557 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 649 000	8 797 000	8 770 000	6 869 000
Total Current Assets	114 290 000	109 762 000	111 560 000	84 630 000
Total Assets	125 410 000	118 979 000	123 506 000	94 186 000
Total Equity	27 527 000	23 564 000	24 284 000	19 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 620 000	22 903 000	25 566 000	18 542 000
Creditors	1 637 000	4 715 000	2 017 000	2 698 000
Unpaid Taxes	31 377 000	27 835 000	28 121 000	20 988 000
Dividends	0	0	0	0
Other Current Debt	42 250 000	39 963 000	42 114 000	30 615 000
Total Current Debt	75 264 000	72 512 000	73 656 000	56 325 000
Total Equity and Debt	125 410 000	118 979 000	123 506 000	94 186 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,4 %	−3,06 %	20,44 %	38,41 %
Debt-to-Equity Ratio	0,82	0,97	1,05	0,96
Operating Profit Margin	1,54 %	−0,27 %	2,45 %	3,63 %
Current Ratio	1,52	1,51	1,51	1,5
Quick Ratio	1,52	1,51	1,51	1,5
Equity Ratio	0,22	0,2	0,2	0,21
Gross Profit Margin	99,75 %	99,76 %	99,65 %	99,86 %