GLABAK KONSULENT TJENESTER AS

3611 KONGSBERG

Finances

Share Ownership

Return on Equity

2,74 %

Current Ratio

9,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 686 000	2 207 000	1 924 000	1 991 000
Net Income	84 000	111 000	−12 000	293 000
Total Assets	3 222 000	3 331 000	3 178 000	3 249 000
Total Equity	3 068 000	2 984 000	2 872 000	2 934 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 686 000	2 207 000	1 924 000	1 991 000
Expenditure	1 610 000	2 089 000	1 971 000	1 653 000
Operating Profit	76 000	118 000	−47 000	338 000
Financial Income	34 000	25 000	32 000	39 000
Financial Costs	0	0	0	1 000
Financial Balance	34 000	25 000	32 000	38 000
Earnings Before Tax	109 000	143 000	−15 000	377 000
Tax	25 000	31 000	−3 000	84 000
Net Income	84 000	111 000	−12 000	293 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 683 000	1 889 000	2 106 000	1 448 000
Total Current Assets	1 539 000	1 441 000	1 072 000	1 800 000
Total Assets	3 222 000	3 331 000	3 178 000	3 249 000
Total Retained Equity	2 968 000	2 884 000	2 772 000	2 834 000
Total Equity	3 068 000	2 984 000	2 872 000	2 934 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	154 000	347 000	306 000	314 000
Total Equity and Debt	3 222 000	3 331 000	3 178 000	3 249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 686 000	2 207 000	1 924 000	1 991 000
Other Income	0	0	0	0
Revenue	1 686 000	2 207 000	1 924 000	1 991 000
Cost of Goods Sold	22 000	0	0	0
Salary Costs	818 000	1 056 000	1 049 000	1 045 000
Depreciation	179 000	179 000	211 000	65 000
Impairment	0	0	0	0
Expenditure	1 610 000	2 089 000	1 971 000	1 653 000
Operating Profit	76 000	118 000	−47 000	338 000
Financial Income	34 000	25 000	32 000	39 000
Financial Costs	0	0	0	1 000
Financial Balance	34 000	25 000	32 000	38 000
Dividends	0	0	50 000	0
Net Income	84 000	111 000	−12 000	293 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	21 000	16 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	359 000	538 000	717 000	31 000
Total Tangible Assets	359 000	538 000	717 000	31 000
Total Fiancial Fixed Assets	1 292 000	1 331 000	1 373 000	1 404 000
Total Fixed Assets	1 683 000	1 889 000	2 106 000	1 448 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 476 000	850 000	688 000	1 429 000
Total Current Assets	1 539 000	1 441 000	1 072 000	1 800 000
Total Assets	3 222 000	3 331 000	3 178 000	3 249 000
Total Equity	3 068 000	2 984 000	2 872 000	2 934 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	19 000	13 000	13 000
Unpaid Taxes	7 000	183 000	151 000	150 000
Dividends	0	0	50 000	0
Other Current Debt	91 000	109 000	92 000	58 000
Total Current Debt	154 000	347 000	306 000	314 000
Total Equity and Debt	3 222 000	3 331 000	3 178 000	3 249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,74 %	3,72 %	−0,42 %	9,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,51 %	5,35 %	−2,44 %	16,98 %
Current Ratio	9,99	4,15	3,5	5,73
Quick Ratio	9,99	4,15	3,5	5,73
Equity Ratio	0,95	0,9	0,9	0,9
Gross Profit Margin	98,7 %	100 %	100 %	100 %