CAEWIZ CONSULTING AS

0861 OSLO

Finances

Share Ownership

Return on Equity

41,01 %

Current Ratio

9,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 131 000	2 096 000	1 895 000	578 000
Net Income	301 000	272 000	65 000	68 000
Total Assets	819 000	510 000	163 000	98 000
Total Equity	734 000	433 000	163 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 131 000	2 096 000	1 895 000	578 000
Expenditure	1 751 000	1 748 000	1 832 000	511 000
Operating Profit	380 000	348 000	63 000	67 000
Financial Income	6 000	1 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	2 000	1 000
Earnings Before Tax	385 000	348 000	65 000	68 000
Tax	85 000	77 000	0	0
Net Income	301 000	272 000	65 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	819 000	510 000	163 000	98 000
Total Assets	819 000	510 000	163 000	98 000
Total Retained Equity	301 000	272 000	65 000	68 000
Total Equity	734 000	433 000	163 000	98 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	85 000	77 000	0	0
Total Equity and Debt	819 000	510 000	163 000	98 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 131 000	2 096 000	1 895 000	578 000
Other Income	0	0	0	0
Revenue	2 131 000	2 096 000	1 895 000	578 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 479 000	1 226 000	1 021 000	308 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 751 000	1 748 000	1 832 000	511 000
Operating Profit	380 000	348 000	63 000	67 000
Financial Income	6 000	1 000	2 000	1 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	2 000	1 000
Dividends	0	0	0	0
Net Income	301 000	272 000	65 000	68 000

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	819 000	510 000	163 000	98 000
Total Current Assets	819 000	510 000	163 000	98 000
Total Assets	819 000	510 000	163 000	98 000
Total Equity	734 000	433 000	163 000	98 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	85 000	77 000	0	0
Total Equity and Debt	819 000	510 000	163 000	98 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,01 %	62,82 %	39,88 %	69,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,83 %	16,6 %	3,32 %	11,59 %
Current Ratio	9,64	6,62	-	-
Quick Ratio	9,64	6,62	-	-
Equity Ratio	0,9	0,85	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %