CSC (NORWAY) AS

0167 OSLO

Finances

Return on Equity

51,02 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 162 000	27 365 000	27 711 000	21 462 000
Net Income	9 692 000	6 714 000	11 462 000	9 606 000
Total Assets	44 648 000	25 333 000	31 372 000	30 397 000
Total Equity	18 997 000	9 306 000	7 091 000	5 129 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 162 000	27 365 000	27 711 000	21 462 000
Expenditure	23 340 000	19 007 000	14 514 000	9 062 000
Operating Profit	9 822 000	8 358 000	13 196 000	12 400 000
Financial Income	4 010 000	1 434 000	3 575 000	920 000
Financial Costs	1 758 000	1 679 000	1 627 000	1 020 000
Financial Balance	2 252 000	−245 000	1 948 000	−100 000
Earnings Before Tax	12 074 000	8 113 000	15 145 000	12 301 000
Tax	2 383 000	1 398 000	3 683 000	2 695 000
Net Income	9 692 000	6 714 000	11 462 000	9 606 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 984 000	1 758 000	1 772 000	1 807 000
Total Current Assets	42 664 000	23 575 000	29 600 000	28 591 000
Total Assets	44 648 000	25 333 000	31 372 000	30 397 000
Total Retained Equity	14 473 000	4 782 000	2 567 000	606 000
Total Equity	18 997 000	9 306 000	7 091 000	5 129 000
Total Long-Term Debt	23 000	0	783 000	404 000
Total Current Debt	25 628 000	16 027 000	23 497 000	24 864 000
Total Equity and Debt	44 648 000	25 333 000	31 372 000	30 397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 162 000	27 365 000	27 711 000	21 462 000
Other Income	0	0	0	0
Revenue	33 162 000	27 365 000	27 711 000	21 462 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 014 000	11 018 000	9 308 000	10 756 000
Depreciation	61 000	35 000	56 000	67 000
Impairment	0	0	0	0
Expenditure	23 340 000	19 007 000	14 514 000	9 062 000
Operating Profit	9 822 000	8 358 000	13 196 000	12 400 000
Financial Income	4 010 000	1 434 000	3 575 000	920 000
Financial Costs	1 758 000	1 679 000	1 627 000	1 020 000
Financial Balance	2 252 000	−245 000	1 948 000	−100 000
Dividends	0	4 500 000	9 500 000	9 000 000
Net Income	9 692 000	6 714 000	11 462 000	9 606 000

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	284 000	58 000	71 000	106 000
Total Tangible Assets	284 000	58 000	71 000	106 000
Total Fiancial Fixed Assets	1 700 000	1 700 000	1 700 000	1 700 000
Total Fixed Assets	1 984 000	1 758 000	1 772 000	1 807 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 533 000	9 633 000	14 084 000	14 833 000
Total Current Assets	42 664 000	23 575 000	29 600 000	28 591 000
Total Assets	44 648 000	25 333 000	31 372 000	30 397 000
Total Equity	18 997 000	9 306 000	7 091 000	5 129 000
Short-Term Group Debt	0	0	615 000	901 000
Total Long-Term Debt	23 000	0	783 000	404 000
Creditors	1 185 000	300 000	47 000	204 000
Unpaid Taxes	4 046 000	2 794 000	3 077 000	3 593 000
Dividends	0	4 500 000	9 500 000	9 000 000
Other Current Debt	17 995 000	11 535 000	16 075 000	8 471 000
Total Current Debt	25 628 000	16 027 000	23 497 000	24 864 000
Total Equity and Debt	44 648 000	25 333 000	31 372 000	30 397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,02 %	72,15 %	161,64 %	187,29 %
Debt-to-Equity Ratio	0	0	0,11	0,08
Operating Profit Margin	29,62 %	30,54 %	47,62 %	57,78 %
Current Ratio	1,66	1,47	1,26	1,15
Quick Ratio	1,66	1,47	1,26	1,15
Equity Ratio	0,43	0,37	0,23	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %