SHEN CONSULTING AS

6017 ÅLESUND

Finances

Share Ownership

Return on Equity

710,26 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	724 000	0	0
Net Income	277 000	−1 000	−7 000
Total Assets	563 000	30 000	30 000
Total Equity	39 000	30 000	30 000

Income (NOK)	2022	2021	2020
Revenue	724 000	0	0
Expenditure	368 000	1 000	7 000
Operating Profit	355 000	−1 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	355 000	−1 000	−7 000
Tax	78 000	0	0
Net Income	277 000	−1 000	−7 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	563 000	30 000	30 000
Total Assets	563 000	30 000	30 000
Total Retained Equity	15 000	0	0
Total Equity	39 000	30 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	524 000	0	0
Total Equity and Debt	563 000	30 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	724 000	0	0
Other Income	0	0	0
Revenue	724 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	281 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	368 000	1 000	7 000
Operating Profit	355 000	−1 000	−7 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	260 000	0	0
Net Income	277 000	−1 000	−7 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	563 000	30 000	30 000
Total Current Assets	563 000	30 000	30 000
Total Assets	563 000	30 000	30 000
Total Equity	39 000	30 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	6 000	0	0
Unpaid Taxes	151 000	0	0
Dividends	260 000	0	0
Other Current Debt	29 000	0	0
Total Current Debt	524 000	0	0
Total Equity and Debt	563 000	30 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	710,26 %	−3,33 %	−23,33 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	49,03 %	-	-
Current Ratio	1,07	-	-
Quick Ratio	1,07	-	-
Equity Ratio	0,07	1	1
Gross Profit Margin	100 %	-	-