VARIOUS ARCHITECTS AS

0159 OSLO

Finances

Share Ownership

Return on Equity

95,05 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 823 000	3 451 000	3 152 000	3 609 000
Net Income	557 000	75 000	−231 000	74 000
Total Assets	3 919 000	2 887 000	2 491 000	2 410 000
Total Equity	586 000	29 000	−45 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 823 000	3 451 000	3 152 000	3 609 000
Expenditure	4 254 000	3 350 000	3 377 000	3 530 000
Operating Profit	570 000	101 000	−225 000	78 000
Financial Income	100 000	1 000	2 000	2 000
Financial Costs	31 000	26 000	8 000	6 000
Financial Balance	69 000	−25 000	−6 000	−4 000
Earnings Before Tax	639 000	75 000	−231 000	74 000
Tax	82 000	0	0	0
Net Income	557 000	75 000	−231 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	607 000	72 000	116 000	138 000
Total Current Assets	3 311 000	2 815 000	2 376 000	2 272 000
Total Assets	3 919 000	2 887 000	2 491 000	2 410 000
Total Retained Equity	486 000	−71 000	−145 000	86 000
Total Equity	586 000	29 000	−45 000	186 000
Total Long-Term Debt	506 000	0	0	0
Total Current Debt	2 827 000	2 858 000	2 537 000	2 224 000
Total Equity and Debt	3 919 000	2 887 000	2 491 000	2 410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 914 000	2 803 000	2 569 000	3 061 000
Other Income	909 000	648 000	583 000	547 000
Revenue	4 823 000	3 451 000	3 152 000	3 609 000
Cost of Goods Sold	98 000	14 000	46 000	0
Salary Costs	2 698 000	2 136 000	2 217 000	2 348 000
Depreciation	89 000	8 000	10 000	8 000
Impairment	0	0	0	0
Expenditure	4 254 000	3 350 000	3 377 000	3 530 000
Operating Profit	570 000	101 000	−225 000	78 000
Financial Income	100 000	1 000	2 000	2 000
Financial Costs	31 000	26 000	8 000	6 000
Financial Balance	69 000	−25 000	−6 000	−4 000
Dividends	0	0	0	0
Net Income	557 000	75 000	−231 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	583 000	11 000	19 000	5 000
Total Tangible Assets	583 000	11 000	19 000	5 000
Total Fiancial Fixed Assets	24 000	61 000	97 000	133 000
Total Fixed Assets	607 000	72 000	116 000	138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	804 000	1 332 000	1 068 000	779 000
Total Current Assets	3 311 000	2 815 000	2 376 000	2 272 000
Total Assets	3 919 000	2 887 000	2 491 000	2 410 000
Total Equity	586 000	29 000	−45 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	506 000	0	0	0
Creditors	37 000	74 000	40 000	32 000
Unpaid Taxes	608 000	604 000	815 000	463 000
Dividends	0	0	0	0
Other Current Debt	2 101 000	2 179 000	1 682 000	1 729 000
Total Current Debt	2 827 000	2 858 000	2 537 000	2 224 000
Total Equity and Debt	3 919 000	2 887 000	2 491 000	2 410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,05 %	258,62 %	513,33 %	39,78 %
Debt-to-Equity Ratio	0,86	0	−0	0
Operating Profit Margin	11,82 %	2,93 %	−7,14 %	2,16 %
Current Ratio	1,17	0,98	0,94	1,02
Quick Ratio	1,17	0,98	0,94	1,02
Equity Ratio	0,15	0,01	−0,02	0,08
Gross Profit Margin	97,97 %	99,59 %	98,54 %	100 %