SUCONSULT AS

6644 BÆVERFJORD

Finances

Share Ownership

Return on Equity

22,69 %

Current Ratio

5,54

Debt-to-Equity Ratio

2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	766 000	984 000	1 351 000	1 051 000
Net Income	49 000	−18 000	340 000	−286 000
Total Assets	738 000	762 000	994 000	927 000
Total Equity	216 000	168 000	185 000	−155 000

Income (NOK)	2022	2021	2020	2019
Revenue	766 000	984 000	1 351 000	1 051 000
Expenditure	719 000	1 003 000	1 015 000	1 331 000
Operating Profit	47 000	−20 000	338 000	−280 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	0	0	0	7 000
Financial Balance	2 000	2 000	2 000	−6 000
Earnings Before Tax	49 000	−18 000	340 000	−286 000
Tax	0	0	0	0
Net Income	49 000	−18 000	340 000	−286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	511 000	386 000	380 000	376 000
Total Current Assets	227 000	375 000	613 000	551 000
Total Assets	738 000	762 000	994 000	927 000
Total Retained Equity	15 000	−33 000	−16 000	−356 000
Total Equity	216 000	168 000	185 000	−155 000
Total Long-Term Debt	480 000	480 000	580 000	580 000
Total Current Debt	41 000	114 000	228 000	501 000
Total Equity and Debt	738 000	762 000	994 000	927 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	766 000	984 000	1 051 000	1 051 000
Other Income	0	0	300 000	0
Revenue	766 000	984 000	1 351 000	1 051 000
Cost of Goods Sold	2 000	4 000	4 000	0
Salary Costs	135 000	357 000	312 000	721 000
Depreciation	24 000	27 000	24 000	25 000
Impairment	0	0	0	0
Expenditure	719 000	1 003 000	1 015 000	1 331 000
Operating Profit	47 000	−20 000	338 000	−280 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	0	0	0	7 000
Financial Balance	2 000	2 000	2 000	−6 000
Dividends	0	0	0	0
Net Income	49 000	−18 000	340 000	−286 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	277 000	277 000	250 000	250 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	173 000	36 000	44 000	50 000
Total Tangible Assets	450 000	313 000	294 000	300 000
Total Fiancial Fixed Assets	60 000	73 000	86 000	76 000
Total Fixed Assets	511 000	386 000	380 000	376 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	342 000	308 000	313 000
Total Current Assets	227 000	375 000	613 000	551 000
Total Assets	738 000	762 000	994 000	927 000
Total Equity	216 000	168 000	185 000	−155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	480 000	480 000	580 000	580 000
Creditors	3 000	60 000	56 000	49 000
Unpaid Taxes	26 000	21 000	111 000	42 000
Dividends	0	0	0	0
Other Current Debt	12 000	33 000	62 000	411 000
Total Current Debt	41 000	114 000	228 000	501 000
Total Equity and Debt	738 000	762 000	994 000	927 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,69 %	−10,71 %	183,78 %	184,52 %
Debt-to-Equity Ratio	2,22	2,86	3,14	−3,74
Operating Profit Margin	6,14 %	−2,03 %	25,02 %	−26,64 %
Current Ratio	5,54	3,29	2,69	1,1
Quick Ratio	5,54	3,29	2,69	1,1
Equity Ratio	0,29	0,22	0,19	−0,17
Gross Profit Margin	99,74 %	99,59 %	99,7 %	100 %