ADVISOR REGNSKAP AS

5251 SØREIDGREND

Finances

Share Ownership

Return on Equity

149,86 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 268 000	2 873 000	2 254 000	1 961 000
Net Income	1 091 000	405 000	255 000	191 000
Total Assets	2 886 000	1 516 000	1 034 000	785 000
Total Equity	728 000	721 000	520 000	365 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 268 000	2 873 000	2 254 000	1 961 000
Expenditure	3 878 000	2 351 000	1 928 000	1 717 000
Operating Profit	1 390 000	522 000	326 000	244 000
Financial Income	9 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	9 000	0	1 000	1 000
Earnings Before Tax	1 399 000	522 000	327 000	244 000
Tax	309 000	117 000	72 000	54 000
Net Income	1 091 000	405 000	255 000	191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	147 000	187 000	0	0
Total Current Assets	2 739 000	1 329 000	1 034 000	785 000
Total Assets	2 886 000	1 516 000	1 034 000	785 000
Total Retained Equity	688 000	681 000	480 000	325 000
Total Equity	728 000	721 000	520 000	365 000
Total Long-Term Debt	2 000	6 000	3 000	3 000
Total Current Debt	2 156 000	788 000	510 000	417 000
Total Equity and Debt	2 886 000	1 516 000	1 034 000	785 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 268 000	2 873 000	2 254 000	1 961 000
Other Income	0	0	0	0
Revenue	5 268 000	2 873 000	2 254 000	1 961 000
Cost of Goods Sold	22 000	15 000	16 000	14 000
Salary Costs	3 168 000	1 872 000	1 545 000	1 316 000
Depreciation	40 000	13 000	0	0
Impairment	0	0	0	0
Expenditure	3 878 000	2 351 000	1 928 000	1 717 000
Operating Profit	1 390 000	522 000	326 000	244 000
Financial Income	9 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	9 000	0	1 000	1 000
Dividends	1 084 000	204 000	100 000	0
Net Income	1 091 000	405 000	255 000	191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	147 000	187 000	0	0
Total Intangible Assets	147 000	187 000	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	147 000	187 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 974 000	668 000	582 000	273 000
Total Current Assets	2 739 000	1 329 000	1 034 000	785 000
Total Assets	2 886 000	1 516 000	1 034 000	785 000
Total Equity	728 000	721 000	520 000	365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	6 000	3 000	3 000
Creditors	183 000	44 000	96 000	73 000
Unpaid Taxes	340 000	308 000	151 000	188 000
Dividends	1 084 000	204 000	100 000	0
Other Current Debt	237 000	119 000	92 000	116 000
Total Current Debt	2 156 000	788 000	510 000	417 000
Total Equity and Debt	2 886 000	1 516 000	1 034 000	785 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,86 %	56,17 %	49,04 %	52,33 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	26,39 %	18,17 %	14,46 %	12,44 %
Current Ratio	1,27	1,69	2,03	1,88
Quick Ratio	1,27	1,69	2,03	1,88
Equity Ratio	0,25	0,48	0,5	0,46
Gross Profit Margin	99,58 %	99,48 %	99,29 %	99,29 %