NARI KONSULT AS

1357 BEKKESTUA

Finances

Share Ownership

Return on Equity

90,15 %

Current Ratio

3,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 994 000	2 913 000	2 381 000	2 762 000
Net Income	1 867 000	1 801 000	1 396 000	1 691 000
Total Assets	2 982 000	4 091 000	3 242 000	3 576 000
Total Equity	2 071 000	204 000	1 402 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 994 000	2 913 000	2 381 000	2 762 000
Expenditure	600 000	600 000	594 000	593 000
Operating Profit	2 394 000	2 312 000	1 787 000	2 168 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	3 000	0	1 000
Financial Balance	0	−3 000	2 000	0
Earnings Before Tax	2 394 000	2 310 000	1 789 000	2 168 000
Tax	527 000	508 000	393 000	477 000
Net Income	1 867 000	1 801 000	1 396 000	1 691 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 982 000	4 091 000	3 242 000	3 576 000
Total Assets	2 982 000	4 091 000	3 242 000	3 576 000
Total Retained Equity	1 971 000	104 000	1 302 000	0
Total Equity	2 071 000	204 000	1 402 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	911 000	3 887 000	1 840 000	3 476 000
Total Equity and Debt	2 982 000	4 091 000	3 242 000	3 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 994 000	2 913 000	2 381 000	2 762 000
Revenue	2 994 000	2 913 000	2 381 000	2 762 000
Cost of Goods Sold	0	0	0	0
Salary Costs	593 000	593 000	593 000	593 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	600 000	600 000	594 000	593 000
Operating Profit	2 394 000	2 312 000	1 787 000	2 168 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	3 000	0	1 000
Financial Balance	0	−3 000	2 000	0
Dividends	0	3 000 000	0	1 015 000
Net Income	1 867 000	1 801 000	1 396 000	1 691 000

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	187 000	272 000	1 901 000	1 485 000
Total Current Assets	2 982 000	4 091 000	3 242 000	3 576 000
Total Assets	2 982 000	4 091 000	3 242 000	3 576 000
Total Equity	2 071 000	204 000	1 402 000	100 000
Short-Term Group Debt	0	0	1 204 000	1 783 000
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	383 000	378 000	268 000	418 000
Dividends	0	3 000 000	0	1 015 000
Other Current Debt	0	0	0	0
Total Current Debt	911 000	3 887 000	1 840 000	3 476 000
Total Equity and Debt	2 982 000	4 091 000	3 242 000	3 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,15 %	882,84 %	99,57 %	1 691 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	79,96 %	79,37 %	75,05 %	78,49 %
Current Ratio	3,27	1,05	1,76	1,03
Quick Ratio	3,27	1,05	1,76	1,03
Equity Ratio	0,69	0,05	0,43	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %