AARVOLD & BERG CONSULTING AS

5953 FONNES

Finances

Return on Equity

956,84 %

Current Ratio

0,98

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 958 000	2 939 000	2 489 000	1 836 000
Net Income	909 000	925 000	632 000	151 000
Total Assets	1 698 000	1 664 000	2 036 000	1 712 000
Total Equity	95 000	186 000	61 000	529 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 958 000	2 939 000	2 489 000	1 836 000
Expenditure	1 884 000	1 747 000	1 663 000	1 625 000
Operating Profit	1 073 000	1 192 000	825 000	209 000
Financial Income	74 000	0	1 000	0
Financial Costs	1 000	7 000	12 000	16 000
Financial Balance	73 000	−7 000	−11 000	−16 000
Earnings Before Tax	1 145 000	1 186 000	814 000	194 000
Tax	237 000	261 000	181 000	43 000
Net Income	909 000	925 000	632 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	175 000	177 000	828 000	928 000
Total Current Assets	1 523 000	1 487 000	1 208 000	784 000
Total Assets	1 698 000	1 664 000	2 036 000	1 712 000
Total Retained Equity	75 000	167 000	42 000	509 000
Total Equity	95 000	186 000	61 000	529 000
Total Long-Term Debt	53 000	66 000	327 000	427 000
Total Current Debt	1 550 000	1 412 000	1 648 000	756 000
Total Equity and Debt	1 698 000	1 664 000	2 036 000	1 712 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 958 000	2 820 000	2 481 000	1 860 000
Other Income	0	119 000	8 000	−24 000
Revenue	2 958 000	2 939 000	2 489 000	1 836 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 428 000	1 361 000	1 183 000	1 198 000
Depreciation	2 000	49 000	100 000	105 000
Impairment	0	0	0	0
Expenditure	1 884 000	1 747 000	1 663 000	1 625 000
Operating Profit	1 073 000	1 192 000	825 000	209 000
Financial Income	74 000	0	1 000	0
Financial Costs	1 000	7 000	12 000	16 000
Financial Balance	73 000	−7 000	−11 000	−16 000
Dividends	1 000 000	800 000	1 100 000	500 000
Net Income	909 000	925 000	632 000	151 000

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	2 000	653 000	753 000
Total Tangible Assets	0	2 000	653 000	753 000
Total Fiancial Fixed Assets	175 000	175 000	175 000	175 000
Total Fixed Assets	175 000	177 000	828 000	928 000
Stock	0	196 000	0	0
Total Investments	0	0	0	0
Cash, Bank	904 000	1 291 000	974 000	755 000
Total Current Assets	1 523 000	1 487 000	1 208 000	784 000
Total Assets	1 698 000	1 664 000	2 036 000	1 712 000
Total Equity	95 000	186 000	61 000	529 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	66 000	327 000	427 000
Creditors	0	0	15 000	3 000
Unpaid Taxes	229 000	230 000	236 000	94 000
Dividends	1 000 000	800 000	1 100 000	500 000
Other Current Debt	71 000	124 000	114 000	119 000
Total Current Debt	1 550 000	1 412 000	1 648 000	756 000
Total Equity and Debt	1 698 000	1 664 000	2 036 000	1 712 000

Financial indicators	2022	2021	2020	2019
Return on Equity	956,84 %	497,31 %	1 036,07 %	28,54 %
Debt-to-Equity Ratio	0,56	0,35	5,36	0,81
Operating Profit Margin	36,27 %	40,56 %	33,15 %	11,38 %
Current Ratio	0,98	1,05	0,73	1,04
Quick Ratio	0,98	1,22	0,73	1,04
Equity Ratio	0,06	0,11	0,03	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %