TUCKER CONSULTING AS

5254 SANDSLI

Finances

Share Ownership

Return on Equity

−2,63 %

Current Ratio

4,46

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 387 000	512 000	7 000	681 000
Net Income	−41 000	854 000	−49 000	126 000
Total Assets	3 043 000	1 949 000	1 849 000	730 000
Total Equity	1 561 000	1 470 000	484 000	533 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 387 000	512 000	7 000	681 000
Expenditure	736 000	301 000	646 000	523 000
Operating Profit	652 000	212 000	−639 000	158 000
Financial Income	0	736 000	1 048 000	6 000
Financial Costs	575 000	0	462 000	0
Financial Balance	−575 000	736 000	586 000	6 000
Earnings Before Tax	76 000	947 000	−54 000	164 000
Tax	117 000	93 000	0	36 000
Net Income	−41 000	854 000	−49 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	1 837 000	0
Total Current Assets	3 043 000	1 949 000	12 000	730 000
Total Assets	3 043 000	1 949 000	1 849 000	730 000
Total Retained Equity	1 531 000	1 440 000	0	0
Total Equity	1 561 000	1 470 000	484 000	533 000
Total Long-Term Debt	800 000	250 000	983 000	0
Total Current Debt	682 000	228 000	382 000	197 000
Total Equity and Debt	3 043 000	1 949 000	1 849 000	730 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 387 000	512 000	0	681 000
Other Income	0	0	7 000	0
Revenue	1 387 000	512 000	7 000	681 000
Cost of Goods Sold	2 000	0	0	0
Salary Costs	420 000	6 000	351 000	360 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	736 000	301 000	646 000	523 000
Operating Profit	652 000	212 000	−639 000	158 000
Financial Income	0	736 000	1 048 000	6 000
Financial Costs	575 000	0	462 000	0
Financial Balance	−575 000	736 000	586 000	6 000
Dividends	0	0	0	0
Net Income	−41 000	854 000	−49 000	126 000

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	1 837 000	0
Total Fixed Assets	0	0	1 837 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 043 000	1 949 000	12 000	708 000
Total Current Assets	3 043 000	1 949 000	12 000	730 000
Total Assets	3 043 000	1 949 000	1 849 000	730 000
Total Equity	1 561 000	1 470 000	484 000	533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	800 000	250 000	983 000	0
Creditors	0	0	0	0
Unpaid Taxes	35 000	0	342 000	161 000
Dividends	0	0	0	0
Other Current Debt	530 000	135 000	40 000	0
Total Current Debt	682 000	228 000	382 000	197 000
Total Equity and Debt	3 043 000	1 949 000	1 849 000	730 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,63 %	58,1 %	−10,12 %	23,64 %
Debt-to-Equity Ratio	0,51	0,17	2,03	0
Operating Profit Margin	47,01 %	41,41 %	−9 128,57 %	23,2 %
Current Ratio	4,46	8,55	0,03	3,71
Quick Ratio	4,46	8,55	0,03	3,71
Equity Ratio	0,51	0,75	0,26	0,73
Gross Profit Margin	99,86 %	100 %	100 %	100 %