SYSTAD KONSULT AS

5913 EIKANGERVÅG

Finances

Return on Equity

0 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	836 000	924 000	756 000	887 000
Net Income	0	59 000	21 000	16 000
Total Assets	715 000	810 000	669 000	1 128 000
Total Equity	423 000	423 000	364 000	344 000

Income (NOK)	2022	2021	2020	2019
Revenue	836 000	924 000	756 000	887 000
Expenditure	840 000	882 000	736 000	851 000
Operating Profit	−4 000	41 000	20 000	36 000
Financial Income	22 000	22 000	1 000	1 000
Financial Costs	18 000	0	0	20 000
Financial Balance	4 000	22 000	1 000	−19 000
Earnings Before Tax	0	63 000	21 000	16 000
Tax	0	4 000	0	0
Net Income	0	59 000	21 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	277 000	296 000	264 000	93 000
Total Current Assets	438 000	514 000	405 000	1 036 000
Total Assets	715 000	810 000	669 000	1 128 000
Total Retained Equity	223 000	223 000	164 000	144 000
Total Equity	423 000	423 000	364 000	344 000
Total Long-Term Debt	3 000	4 000	0	0
Total Current Debt	288 000	382 000	305 000	784 000
Total Equity and Debt	715 000	810 000	669 000	1 128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	836 000	924 000	756 000	887 000
Other Income	0	0	0	0
Revenue	836 000	924 000	756 000	887 000
Cost of Goods Sold	19 000	53 000	10 000	38 000
Salary Costs	583 000	639 000	521 000	614 000
Depreciation	11 000	10 000	9 000	10 000
Impairment	0	0	0	0
Expenditure	840 000	882 000	736 000	851 000
Operating Profit	−4 000	41 000	20 000	36 000
Financial Income	22 000	22 000	1 000	1 000
Financial Costs	18 000	0	0	20 000
Financial Balance	4 000	22 000	1 000	−19 000
Dividends	0	0	0	0
Net Income	0	59 000	21 000	16 000

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	23 000	34 000	24 000	33 000
Total Tangible Assets	23 000	34 000	24 000	33 000
Total Fiancial Fixed Assets	254 000	262 000	240 000	60 000
Total Fixed Assets	277 000	296 000	264 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	246 000	337 000	313 000	468 000
Total Current Assets	438 000	514 000	405 000	1 036 000
Total Assets	715 000	810 000	669 000	1 128 000
Total Equity	423 000	423 000	364 000	344 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	4 000	0	0
Creditors	4 000	19 000	5 000	59 000
Unpaid Taxes	224 000	297 000	243 000	276 000
Dividends	0	0	0	0
Other Current Debt	60 000	66 000	57 000	449 000
Total Current Debt	288 000	382 000	305 000	784 000
Total Equity and Debt	715 000	810 000	669 000	1 128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	13,95 %	5,77 %	4,65 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	−0,48 %	4,44 %	2,65 %	4,06 %
Current Ratio	1,52	1,35	1,33	1,32
Quick Ratio	1,52	1,35	1,33	1,32
Equity Ratio	0,59	0,52	0,54	0,3
Gross Profit Margin	97,73 %	94,26 %	98,68 %	95,72 %