OLAUSSEN CONSULT AS

3072 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

5,45 %

Current Ratio

4,77

Debt-to-Equity Ratio

1,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 146 000	1 373 000	1 217 000	923 000
Net Income	46 000	253 000	194 000	115 000
Total Assets	2 335 000	1 077 000	766 000	539 000
Total Equity	844 000	798 000	545 000	350 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 146 000	1 373 000	1 217 000	923 000
Expenditure	1 063 000	1 047 000	968 000	777 000
Operating Profit	83 000	326 000	249 000	146 000
Financial Income	1 000	0	1 000	0
Financial Costs	36 000	0	0	0
Financial Balance	−35 000	0	1 000	0
Earnings Before Tax	48 000	326 000	249 000	146 000
Tax	2 000	73 000	55 000	31 000
Net Income	46 000	253 000	194 000	115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 534 000	54 000	72 000	35 000
Total Current Assets	801 000	1 023 000	694 000	505 000
Total Assets	2 335 000	1 077 000	766 000	539 000
Total Retained Equity	822 000	776 000	523 000	328 000
Total Equity	844 000	798 000	545 000	350 000
Total Long-Term Debt	1 323 000	0	0	0
Total Current Debt	168 000	280 000	221 000	189 000
Total Equity and Debt	2 335 000	1 077 000	766 000	539 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 088 000	1 373 000	1 217 000	923 000
Other Income	58 000	0	0	0
Revenue	1 146 000	1 373 000	1 217 000	923 000
Cost of Goods Sold	0	0	0	0
Salary Costs	956 000	954 000	840 000	625 000
Depreciation	30 000	18 000	16 000	1 000
Impairment	0	0	0	0
Expenditure	1 063 000	1 047 000	968 000	777 000
Operating Profit	83 000	326 000	249 000	146 000
Financial Income	1 000	0	1 000	0
Financial Costs	36 000	0	0	0
Financial Balance	−35 000	0	1 000	0
Dividends	0	0	0	0
Net Income	46 000	253 000	194 000	115 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 498 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	54 000	71 000	35 000
Total Tangible Assets	1 534 000	54 000	71 000	35 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	0
Total Fixed Assets	1 534 000	54 000	72 000	35 000
Stock	0	0	0	0
Total Investments	379 000	260 000	140 000	20 000
Cash, Bank	364 000	707 000	398 000	330 000
Total Current Assets	801 000	1 023 000	694 000	505 000
Total Assets	2 335 000	1 077 000	766 000	539 000
Total Equity	844 000	798 000	545 000	350 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 323 000	0	0	0
Creditors	2 000	1 000	1 000	2 000
Unpaid Taxes	48 000	53 000	39 000	44 000
Dividends	0	0	0	0
Other Current Debt	117 000	152 000	126 000	111 000
Total Current Debt	168 000	280 000	221 000	189 000
Total Equity and Debt	2 335 000	1 077 000	766 000	539 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,45 %	31,7 %	35,6 %	32,86 %
Debt-to-Equity Ratio	1,57	0	0	0
Operating Profit Margin	7,24 %	23,74 %	20,46 %	15,82 %
Current Ratio	4,77	3,65	3,14	2,67
Quick Ratio	4,77	3,65	3,14	2,67
Equity Ratio	0,36	0,74	0,71	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %