ASINOR KONSULENT AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

26,78 %

Current Ratio

2,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 943 000	1 596 000	308 000	245 000
Net Income	98 000	4 000	205 000	30 000
Total Assets	683 000	402 000	378 000	310 000
Total Equity	366 000	268 000	265 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 943 000	1 596 000	308 000	245 000
Expenditure	1 818 000	1 565 000	44 000	207 000
Operating Profit	126 000	31 000	263 000	38 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	126 000	30 000	263 000	38 000
Tax	28 000	27 000	58 000	8 000
Net Income	98 000	4 000	205 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	683 000	402 000	378 000	310 000
Total Assets	683 000	402 000	378 000	310 000
Total Retained Equity	336 000	238 000	235 000	30 000
Total Equity	366 000	268 000	265 000	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	317 000	134 000	114 000	250 000
Total Equity and Debt	683 000	402 000	378 000	310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 943 000	1 596 000	308 000	245 000
Other Income	0	0	0	0
Revenue	1 943 000	1 596 000	308 000	245 000
Cost of Goods Sold	0	0	0	0
Salary Costs	925 000	615 000	15 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 818 000	1 565 000	44 000	207 000
Operating Profit	126 000	31 000	263 000	38 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	98 000	4 000	205 000	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	479 000	21 000	261 000	228 000
Total Current Assets	683 000	402 000	378 000	310 000
Total Assets	683 000	402 000	378 000	310 000
Total Equity	366 000	268 000	265 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	126 000	−4 000	−3 000	239 000
Unpaid Taxes	79 000	54 000	43 000	0
Dividends	0	0	0	0
Other Current Debt	84 000	58 000	16 000	2 000
Total Current Debt	317 000	134 000	114 000	250 000
Total Equity and Debt	683 000	402 000	378 000	310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,78 %	1,49 %	77,36 %	50 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,48 %	1,94 %	85,39 %	15,51 %
Current Ratio	2,15	3	3,32	1,24
Quick Ratio	2,15	3	3,32	1,24
Equity Ratio	0,54	0,67	0,7	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %