VELLE REVISJON AS

0276 OSLO

Finances

Share Ownership

Return on Equity

600,42 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 043 000	8 941 000	8 153 000	7 131 000
Net Income	2 834 000	2 567 000	2 450 000	1 904 000
Total Assets	5 229 000	3 315 000	3 992 000	3 961 000
Total Equity	472 000	471 000	504 000	454 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 043 000	8 941 000	8 153 000	7 131 000
Expenditure	6 431 000	5 664 000	5 026 000	4 699 000
Operating Profit	3 613 000	3 277 000	3 128 000	2 431 000
Financial Income	26 000	16 000	19 000	17 000
Financial Costs	0	0	0	1 000
Financial Balance	26 000	16 000	19 000	16 000
Earnings Before Tax	3 638 000	3 292 000	3 146 000	2 446 000
Tax	804 000	725 000	696 000	543 000
Net Income	2 834 000	2 567 000	2 450 000	1 904 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	133 000	139 000	137 000	116 000
Total Current Assets	5 095 000	3 176 000	3 855 000	3 845 000
Total Assets	5 229 000	3 315 000	3 992 000	3 961 000
Total Retained Equity	372 000	371 000	404 000	354 000
Total Equity	472 000	471 000	504 000	454 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 757 000	2 844 000	3 488 000	3 507 000
Total Equity and Debt	5 229 000	3 315 000	3 992 000	3 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 026 000	8 932 000	8 153 000	7 131 000
Other Income	18 000	9 000	0	0
Revenue	10 043 000	8 941 000	8 153 000	7 131 000
Cost of Goods Sold	3 606 000	94 000	5 000	56 000
Salary Costs	1 721 000	1 530 000	732 000	1 008 000
Depreciation	6 000	2 000	0	8 000
Impairment	0	0	0	0
Expenditure	6 431 000	5 664 000	5 026 000	4 699 000
Operating Profit	3 613 000	3 277 000	3 128 000	2 431 000
Financial Income	26 000	16 000	19 000	17 000
Financial Costs	0	0	0	1 000
Financial Balance	26 000	16 000	19 000	16 000
Dividends	0	0	0	0
Net Income	2 834 000	2 567 000	2 450 000	1 904 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	112 000	113 000	137 000	116 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	26 000	0	0
Total Tangible Assets	21 000	26 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	133 000	139 000	137 000	116 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 332 000	1 993 000	2 113 000	777 000
Total Current Assets	5 095 000	3 176 000	3 855 000	3 845 000
Total Assets	5 229 000	3 315 000	3 992 000	3 961 000
Total Equity	472 000	471 000	504 000	454 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	173 000	8 000	27 000	0
Unpaid Taxes	425 000	439 000	265 000	293 000
Dividends	0	0	0	0
Other Current Debt	3 387 000	1 695 000	2 479 000	2 676 000
Total Current Debt	4 757 000	2 844 000	3 488 000	3 507 000
Total Equity and Debt	5 229 000	3 315 000	3 992 000	3 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	600,42 %	545,01 %	486,11 %	419,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,98 %	36,65 %	38,37 %	34,09 %
Current Ratio	1,07	1,12	1,11	1,1
Quick Ratio	1,07	1,12	1,11	1,1
Equity Ratio	0,09	0,14	0,13	0,11
Gross Profit Margin	64,09 %	98,95 %	99,94 %	99,21 %