SCALE CONSULT AS

3612 KONGSBERG

Finances

Share Ownership

Return on Equity

15,01 %

Current Ratio

6,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 118 000	4 255 000	3 770 000	3 482 000
Net Income	207 000	217 000	3 000	239 000
Total Assets	1 642 000	1 436 000	1 161 000	1 221 000
Total Equity	1 379 000	1 372 000	1 155 000	1 152 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 118 000	4 255 000	3 770 000	3 482 000
Expenditure	3 838 000	3 973 000	3 763 000	3 167 000
Operating Profit	279 000	282 000	6 000	315 000
Financial Income	0	0	1 000	1 000
Financial Costs	13 000	1 000	3 000	8 000
Financial Balance	−13 000	−1 000	−2 000	−7 000
Earnings Before Tax	266 000	281 000	4 000	308 000
Tax	58 000	64 000	1 000	69 000
Net Income	207 000	217 000	3 000	239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	8 000	16 000	25 000
Total Current Assets	1 623 000	1 429 000	1 145 000	1 196 000
Total Assets	1 642 000	1 436 000	1 161 000	1 221 000
Total Retained Equity	1 329 000	1 322 000	1 105 000	1 102 000
Total Equity	1 379 000	1 372 000	1 155 000	1 152 000
Total Long-Term Debt	1 000	2 000	1 000	2 000
Total Current Debt	263 000	63 000	6 000	67 000
Total Equity and Debt	1 642 000	1 436 000	1 161 000	1 221 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 118 000	4 255 000	3 770 000	3 482 000
Other Income	0	0	0	0
Revenue	4 118 000	4 255 000	3 770 000	3 482 000
Cost of Goods Sold	3 728 000	3 910 000	3 696 000	3 100 000
Salary Costs	10 000	0	0	0
Depreciation	12 000	8 000	8 000	1 000
Impairment	0	0	0	0
Expenditure	3 838 000	3 973 000	3 763 000	3 167 000
Operating Profit	279 000	282 000	6 000	315 000
Financial Income	0	0	1 000	1 000
Financial Costs	13 000	1 000	3 000	8 000
Financial Balance	−13 000	−1 000	−2 000	−7 000
Dividends	200 000	0	0	0
Net Income	207 000	217 000	3 000	239 000

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	19 000	8 000	16 000	25 000
Total Tangible Assets	19 000	8 000	16 000	25 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	8 000	16 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	667 000	122 000	223 000	29 000
Total Current Assets	1 623 000	1 429 000	1 145 000	1 196 000
Total Assets	1 642 000	1 436 000	1 161 000	1 221 000
Total Equity	1 379 000	1 372 000	1 155 000	1 152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	1 000	2 000
Creditors	3 000	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	200 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	263 000	63 000	6 000	67 000
Total Equity and Debt	1 642 000	1 436 000	1 161 000	1 221 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,01 %	15,82 %	0,26 %	20,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,78 %	6,63 %	0,16 %	9,05 %
Current Ratio	6,17	22,68	190,83	17,85
Quick Ratio	6,17	22,68	190,83	17,85
Equity Ratio	0,84	0,96	0,99	0,94
Gross Profit Margin	9,47 %	8,11 %	1,96 %	10,97 %