BALGAARD-AMUNDSEN CONSULTING AS

0650 OSLO

Finances

Share Ownership

Return on Equity

54,84 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 393 000	1 254 000	1 958 000	1 211 000
Net Income	102 000	1 000	28 000	30 000
Total Assets	465 000	314 000	898 000	394 000
Total Equity	186 000	84 000	83 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 393 000	1 254 000	1 958 000	1 211 000
Expenditure	1 262 000	1 253 000	1 923 000	1 173 000
Operating Profit	131 000	1 000	35 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	131 000	1 000	35 000	39 000
Tax	29 000	0	8 000	8 000
Net Income	102 000	1 000	28 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	465 000	314 000	898 000	394 000
Total Assets	465 000	314 000	898 000	394 000
Total Retained Equity	162 000	60 000	59 000	30 000
Total Equity	186 000	84 000	83 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	279 000	230 000	815 000	339 000
Total Equity and Debt	465 000	314 000	898 000	394 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 393 000	1 254 000	1 958 000	1 211 000
Other Income	0	0	0	0
Revenue	1 393 000	1 254 000	1 958 000	1 211 000
Cost of Goods Sold	0	0	10 000	27 000
Salary Costs	1 211 000	1 218 000	1 855 000	1 115 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 262 000	1 253 000	1 923 000	1 173 000
Operating Profit	131 000	1 000	35 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	102 000	1 000	28 000	30 000

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	350 000	314 000	898 000	394 000
Total Current Assets	465 000	314 000	898 000	394 000
Total Assets	465 000	314 000	898 000	394 000
Total Equity	186 000	84 000	83 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	−5 000	2 000
Unpaid Taxes	128 000	108 000	622 000	214 000
Dividends	0	0	0	0
Other Current Debt	122 000	122 000	190 000	115 000
Total Current Debt	279 000	230 000	815 000	339 000
Total Equity and Debt	465 000	314 000	898 000	394 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,84 %	1,19 %	33,73 %	55,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,4 %	0,08 %	1,79 %	3,22 %
Current Ratio	1,67	1,37	1,1	1,16
Quick Ratio	1,67	1,37	1,1	1,16
Equity Ratio	0,4	0,27	0,09	0,14
Gross Profit Margin	100 %	100 %	99,49 %	97,77 %