SMIDIGCONSULT AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

106,24 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 031 000	2 021 000	1 954 000	1 893 000
Net Income	630 000	631 000	613 000	555 000
Total Assets	1 539 000	1 405 000	1 271 000	1 384 000
Total Equity	593 000	463 000	332 000	218 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 031 000	2 021 000	1 954 000	1 893 000
Expenditure	1 223 000	1 211 000	1 167 000	1 179 000
Operating Profit	808 000	809 000	786 000	714 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	808 000	809 000	786 000	711 000
Tax	178 000	178 000	173 000	156 000
Net Income	630 000	631 000	613 000	555 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 539 000	1 405 000	1 271 000	1 384 000
Total Assets	1 539 000	1 405 000	1 271 000	1 384 000
Total Retained Equity	563 000	433 000	302 000	188 000
Total Equity	593 000	463 000	332 000	218 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	947 000	943 000	940 000	1 166 000
Total Equity and Debt	1 539 000	1 405 000	1 271 000	1 384 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 031 000	2 021 000	1 954 000	1 882 000
Other Income	0	0	0	11 000
Revenue	2 031 000	2 021 000	1 954 000	1 893 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 055 000	1 051 000	1 008 000	1 015 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 223 000	1 211 000	1 167 000	1 179 000
Operating Profit	808 000	809 000	786 000	714 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Dividends	500 000	500 000	500 000	500 000
Net Income	630 000	631 000	613 000	555 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 140 000	1 100 000	873 000	1 248 000
Total Current Assets	1 539 000	1 405 000	1 271 000	1 384 000
Total Assets	1 539 000	1 405 000	1 271 000	1 384 000
Total Equity	593 000	463 000	332 000	218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	1 000
Unpaid Taxes	161 000	173 000	172 000	169 000
Dividends	500 000	500 000	500 000	500 000
Other Current Debt	107 000	91 000	95 000	339 000
Total Current Debt	947 000	943 000	940 000	1 166 000
Total Equity and Debt	1 539 000	1 405 000	1 271 000	1 384 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,24 %	136,29 %	184,64 %	254,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,78 %	40,03 %	40,23 %	37,72 %
Current Ratio	1,63	1,49	1,35	1,19
Quick Ratio	1,63	1,49	1,35	1,19
Equity Ratio	0,39	0,33	0,26	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %