KING CONSULTING AS

0280 OSLO

Finances

Return on Equity

18,22 %

Current Ratio

1,49

Debt-to-Equity Ratio

3,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	417 000	281 000	410 000	58 000
Net Income	143 000	189 000	118 000	43 000
Total Assets	4 303 000	4 372 000	2 519 000	2 536 000
Total Equity	785 000	641 000	452 000	335 000

Income (NOK)	2022	2021	2020	2019
Revenue	417 000	281 000	410 000	58 000
Expenditure	158 000	29 000	259 000	3 000
Operating Profit	258 000	252 000	151 000	55 000
Financial Income	0	0	0	0
Financial Costs	74 000	10 000	0	0
Financial Balance	−74 000	−10 000	0	0
Earnings Before Tax	184 000	242 000	151 000	55 000
Tax	41 000	53 000	33 000	12 000
Net Income	143 000	189 000	118 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 355 000	3 396 000	1 470 000	1 470 000
Total Current Assets	948 000	976 000	1 049 000	1 066 000
Total Assets	4 303 000	4 372 000	2 519 000	2 536 000
Total Retained Equity	535 000	391 000	202 000	85 000
Total Equity	785 000	641 000	452 000	335 000
Total Long-Term Debt	2 882 000	3 432 000	1 932 000	2 175 000
Total Current Debt	636 000	298 000	135 000	26 000
Total Equity and Debt	4 303 000	4 372 000	2 519 000	2 536 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	386 000	281 000	410 000	58 000
Other Income	30 000	0	0	0
Revenue	417 000	281 000	410 000	58 000
Cost of Goods Sold	0	0	226 000	0
Salary Costs	0	0	0	0
Depreciation	91 000	0	0	0
Impairment	0	0	0	0
Expenditure	158 000	29 000	259 000	3 000
Operating Profit	258 000	252 000	151 000	55 000
Financial Income	0	0	0	0
Financial Costs	74 000	10 000	0	0
Financial Balance	−74 000	−10 000	0	0
Dividends	0	0	0	0
Net Income	143 000	189 000	118 000	43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 945 000	2 026 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	0	0	0
Total Tangible Assets	1 985 000	2 026 000	0	0
Total Fiancial Fixed Assets	1 370 000	1 370 000	1 470 000	1 470 000
Total Fixed Assets	3 355 000	3 396 000	1 470 000	1 470 000
Stock	0	0	0	0
Total Investments	636 000	636 000	636 000	589 000
Cash, Bank	204 000	248 000	318 000	389 000
Total Current Assets	948 000	976 000	1 049 000	1 066 000
Total Assets	4 303 000	4 372 000	2 519 000	2 536 000
Total Equity	785 000	641 000	452 000	335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 882 000	3 432 000	1 932 000	2 175 000
Creditors	14 000	7 000	7 000	0
Unpaid Taxes	77 000	68 000	95 000	14 000
Dividends	0	0	0	0
Other Current Debt	503 000	170 000	0	0
Total Current Debt	636 000	298 000	135 000	26 000
Total Equity and Debt	4 303 000	4 372 000	2 519 000	2 536 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,22 %	29,49 %	26,11 %	12,84 %
Debt-to-Equity Ratio	3,67	5,35	4,27	6,49
Operating Profit Margin	61,87 %	89,68 %	36,83 %	94,83 %
Current Ratio	1,49	3,28	7,77	41
Quick Ratio	1,49	3,28	7,77	41
Equity Ratio	0,18	0,15	0,18	0,13
Gross Profit Margin	100 %	100 %	44,88 %	100 %