THONSTAD CONSULT AS

0274 OSLO

Finances

Return on Equity

21,97 %

Current Ratio

3,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 455 000	2 108 000	2 124 000	2 024 000
Net Income	1 015 000	798 000	720 000	476 000
Total Assets	6 212 000	7 090 000	6 479 000	6 163 000
Total Equity	4 619 000	4 604 000	5 056 000	5 036 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 455 000	2 108 000	2 124 000	2 024 000
Expenditure	1 128 000	1 093 000	1 086 000	1 098 000
Operating Profit	1 326 000	1 014 000	1 038 000	926 000
Financial Income	0	1 000	25 000	24 000
Financial Costs	16 000	−9 000	106 000	266 000
Financial Balance	−16 000	10 000	−81 000	−242 000
Earnings Before Tax	1 310 000	1 024 000	957 000	685 000
Tax	295 000	226 000	237 000	209 000
Net Income	1 015 000	798 000	720 000	476 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	627 000	543 000	534 000	529 000
Total Current Assets	5 585 000	6 547 000	5 945 000	5 633 000
Total Assets	6 212 000	7 090 000	6 479 000	6 163 000
Total Retained Equity	4 519 000	4 504 000	4 956 000	4 936 000
Total Equity	4 619 000	4 604 000	5 056 000	5 036 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 593 000	2 486 000	1 423 000	1 127 000
Total Equity and Debt	6 212 000	7 090 000	6 479 000	6 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 455 000	2 108 000	2 124 000	2 024 000
Other Income	0	0	0	0
Revenue	2 455 000	2 108 000	2 124 000	2 024 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 007 000	990 000	983 000	1 026 000
Depreciation	9 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	1 128 000	1 093 000	1 086 000	1 098 000
Operating Profit	1 326 000	1 014 000	1 038 000	926 000
Financial Income	0	1 000	25 000	24 000
Financial Costs	16 000	−9 000	106 000	266 000
Financial Balance	−16 000	10 000	−81 000	−242 000
Dividends	1 000 000	250 000	700 000	500 000
Net Income	1 015 000	798 000	720 000	476 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	20 000	0	0
Total Tangible Assets	11 000	20 000	0	0
Total Fiancial Fixed Assets	615 000	523 000	534 000	529 000
Total Fixed Assets	627 000	543 000	534 000	529 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 342 000	6 383 000	5 760 000	5 475 000
Total Current Assets	5 585 000	6 547 000	5 945 000	5 633 000
Total Assets	6 212 000	7 090 000	6 479 000	6 163 000
Total Equity	4 619 000	4 604 000	5 056 000	5 036 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	1 000	1 000	0
Unpaid Taxes	153 000	151 000	270 000	118 000
Dividends	1 000 000	250 000	700 000	500 000
Other Current Debt	136 000	1 857 000	216 000	300 000
Total Current Debt	1 593 000	2 486 000	1 423 000	1 127 000
Total Equity and Debt	6 212 000	7 090 000	6 479 000	6 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,97 %	17,33 %	14,24 %	9,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	54,01 %	48,1 %	48,87 %	45,75 %
Current Ratio	3,51	2,63	4,18	5
Quick Ratio	3,51	2,63	4,18	5
Equity Ratio	0,74	0,65	0,78	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %