AZETS CONSULTING AS

5014 BERGEN

Finances

Return on Equity

−2,76 %

Current Ratio

−5,76

Debt-to-Equity Ratio

0,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 901 000	148 322 000	100 128 000	0
Net Income	−435 000	5 793 000	5 095 000	3 000
Total Assets	27 158 000	52 280 000	35 337 000	22 714 000
Total Equity	15 774 000	9 991 000	1 130 000	22 712 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 901 000	148 322 000	100 128 000	0
Expenditure	2 386 000	140 907 000	93 628 000	105 000
Operating Profit	−486 000	7 415 000	6 499 000	−105 000
Financial Income	0	68 000	65 000	115 000
Financial Costs	71 000	79 000	18 000	5 000
Financial Balance	−71 000	−11 000	47 000	110 000
Earnings Before Tax	−556 000	7 404 000	6 547 000	5 000
Tax	−121 000	1 611 000	1 452 000	2 000
Net Income	−435 000	5 793 000	5 095 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 002 000	5 834 000	1 460 000	20 572 000
Total Current Assets	2 155 000	46 446 000	33 876 000	2 143 000
Total Assets	27 158 000	52 280 000	35 337 000	22 714 000
Total Retained Equity	11 985 000	6 038 000	−1 755 000	20 513 000
Total Equity	15 774 000	9 991 000	1 130 000	22 712 000
Total Long-Term Debt	11 757 000	3 867 000	0	0
Total Current Debt	−374 000	38 422 000	34 207 000	2 000
Total Equity and Debt	27 158 000	52 280 000	35 337 000	22 714 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 901 000	148 322 000	100 128 000	0
Other Income	0	0	0	0
Revenue	1 901 000	148 322 000	100 128 000	0
Cost of Goods Sold	0	10 330 000	6 452 000	0
Salary Costs	1 693 000	112 824 000	75 048 000	0
Depreciation	4 000	1 505 000	442 000	0
Impairment	0	0	0	0
Expenditure	2 386 000	140 907 000	93 628 000	105 000
Operating Profit	−486 000	7 415 000	6 499 000	−105 000
Financial Income	0	68 000	65 000	115 000
Financial Costs	71 000	79 000	18 000	5 000
Financial Balance	−71 000	−11 000	47 000	110 000
Dividends	0	0	0	0
Net Income	−435 000	5 793 000	5 095 000	3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	3 800 000	0	0
Total Intangible Assets	179 000	4 224 000	271 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	1 338 000	807 000	0
Total Tangible Assets	30 000	1 338 000	807 000	0
Total Fiancial Fixed Assets	24 793 000	271 000	382 000	20 572 000
Total Fixed Assets	25 002 000	5 834 000	1 460 000	20 572 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	806 000	19 369 000	18 636 000	2 032 000
Total Current Assets	2 155 000	46 446 000	33 876 000	2 143 000
Total Assets	27 158 000	52 280 000	35 337 000	22 714 000
Total Equity	15 774 000	9 991 000	1 130 000	22 712 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 757 000	3 867 000	0	0
Creditors	490 000	3 213 000	2 426 000	0
Unpaid Taxes	242 000	15 546 000	12 653 000	0
Dividends	0	0	0	0
Other Current Debt	404 000	17 963 000	12 519 000	0
Total Current Debt	−374 000	38 422 000	34 207 000	2 000
Total Equity and Debt	27 158 000	52 280 000	35 337 000	22 714 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,76 %	57,98 %	450,88 %	0,01 %
Debt-to-Equity Ratio	0,75	0,39	0	0
Operating Profit Margin	−25,57 %	5 %	6,49 %	-
Current Ratio	−5,76	1,21	0,99	1 071,5
Quick Ratio	−5,76	1,21	0,99	1 071,5
Equity Ratio	0,58	0,19	0,03	1
Gross Profit Margin	100 %	93,04 %	93,56 %	-