FCONSULT AS

4055 SOLA

Finances

Share Ownership

Return on Equity

46,2 %

Current Ratio

3,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 680 000	1 546 000	1 144 000
Net Income	700 000	616 000	869 000
Total Assets	2 118 000	1 184 000	1 204 000
Total Equity	1 515 000	815 000	899 000

Income (NOK)	2022	2021	2020
Revenue	2 680 000	1 546 000	1 144 000
Expenditure	1 780 000	756 000	30 000
Operating Profit	899 000	790 000	1 114 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	899 000	790 000	1 114 000
Tax	199 000	174 000	245 000
Net Income	700 000	616 000	869 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	2 118 000	1 184 000	1 204 000
Total Assets	2 118 000	1 184 000	1 204 000
Total Retained Equity	1 485 000	785 000	869 000
Total Equity	1 515 000	815 000	899 000
Total Long-Term Debt	0	0	0
Total Current Debt	603 000	370 000	306 000
Total Equity and Debt	2 118 000	1 184 000	1 204 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 680 000	1 546 000	1 144 000
Other Income	0	0	0
Revenue	2 680 000	1 546 000	1 144 000
Cost of Goods Sold	740 000	0	0
Salary Costs	992 000	738 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 780 000	756 000	30 000
Operating Profit	899 000	790 000	1 114 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	700 000	0
Net Income	700 000	616 000	869 000

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	1 844 000	853 000	891 000
Total Current Assets	2 118 000	1 184 000	1 204 000
Total Assets	2 118 000	1 184 000	1 204 000
Total Equity	1 515 000	815 000	899 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	3 000	0	0
Unpaid Taxes	294 000	114 000	61 000
Dividends	0	700 000	0
Other Current Debt	108 000	82 000	0
Total Current Debt	603 000	370 000	306 000
Total Equity and Debt	2 118 000	1 184 000	1 204 000

Financial indicators	2022	2021	2020
Return on Equity	46,2 %	75,58 %	96,66 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	33,54 %	51,1 %	97,38 %
Current Ratio	3,51	3,2	3,93
Quick Ratio	3,51	3,2	3,93
Equity Ratio	0,72	0,69	0,75
Gross Profit Margin	72,39 %	100 %	100 %