BUYAN CONSULTING AS

5252 SØREIDGREND

Finances

Return on Equity

−56,25 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	996 000	711 000	21 000	290 000
Net Income	−18 000	454 000	−99 000	261 000
Total Assets	475 000	688 000	119 000	250 000
Total Equity	32 000	389 000	−65 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	996 000	711 000	21 000	290 000
Expenditure	1 013 000	137 000	30 000	26 000
Operating Profit	−17 000	574 000	−9 000	264 000
Financial Income	0	9 000	0	0
Financial Costs	0	0	92 000	0
Financial Balance	0	9 000	−92 000	0
Earnings Before Tax	−18 000	583 000	−101 000	264 000
Tax	0	128 000	−2 000	3 000
Net Income	−18 000	454 000	−99 000	261 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	50 000	0	92 000
Total Current Assets	450 000	638 000	119 000	159 000
Total Assets	475 000	688 000	119 000	250 000
Total Retained Equity	2 000	359 000	−95 000	5 000
Total Equity	32 000	389 000	−65 000	35 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	443 000	298 000	184 000	216 000
Total Equity and Debt	475 000	688 000	119 000	250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	996 000	711 000	21 000	290 000
Other Income	0	0	0	0
Revenue	996 000	711 000	21 000	290 000
Cost of Goods Sold	0	0	0	0
Salary Costs	912 000	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 013 000	137 000	30 000	26 000
Operating Profit	−17 000	574 000	−9 000	264 000
Financial Income	0	9 000	0	0
Financial Costs	0	0	92 000	0
Financial Balance	0	9 000	−92 000	0
Dividends	340 000	0	0	0
Net Income	−18 000	454 000	−99 000	261 000

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	25 000	50 000	0	92 000
Total Fixed Assets	25 000	50 000	0	92 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	104 000	260 000	3 000	121 000
Total Current Assets	450 000	638 000	119 000	159 000
Total Assets	475 000	688 000	119 000	250 000
Total Equity	32 000	389 000	−65 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	17 000	0	0
Unpaid Taxes	265 000	153 000	11 000	70 000
Dividends	340 000	0	0	0
Other Current Debt	96 000	0	173 000	143 000
Total Current Debt	443 000	298 000	184 000	216 000
Total Equity and Debt	475 000	688 000	119 000	250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−56,25 %	116,71 %	152,31 %	745,71 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−1,71 %	80,73 %	−42,86 %	91,03 %
Current Ratio	1,02	2,14	0,65	0,74
Quick Ratio	1,02	2,14	0,65	0,74
Equity Ratio	0,07	0,57	−0,55	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %