VESTRE AKER CONSULTING AS

1639 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

93,86 %

Current Ratio

4,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 473 000	1 143 000	330 000	39 000
Net Income	902 000	766 000	130 000	2 000
Total Assets	1 215 000	789 000	163 000	33 000
Total Equity	961 000	632 000	150 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 473 000	1 143 000	330 000	39 000
Expenditure	343 000	375 000	199 000	38 000
Operating Profit	1 130 000	767 000	130 000	0
Financial Income	87 000	0	0	1 000
Financial Costs	60 000	1 000	0	0
Financial Balance	27 000	−1 000	0	1 000
Earnings Before Tax	1 157 000	766 000	130 000	2 000
Tax	254 000	0	0	0
Net Income	902 000	766 000	130 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	82 000	0	0
Total Current Assets	1 157 000	707 000	163 000	33 000
Total Assets	1 215 000	789 000	163 000	33 000
Total Retained Equity	931 000	602 000	120 000	11 000
Total Equity	961 000	632 000	150 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	253 000	157 000	13 000	−7 000
Total Equity and Debt	1 215 000	789 000	163 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 473 000	1 143 000	330 000	39 000
Other Income	0	0	0	0
Revenue	1 473 000	1 143 000	330 000	39 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	198 000	0	0
Depreciation	25 000	0	0	0
Impairment	0	0	0	0
Expenditure	343 000	375 000	199 000	38 000
Operating Profit	1 130 000	767 000	130 000	0
Financial Income	87 000	0	0	1 000
Financial Costs	60 000	1 000	0	0
Financial Balance	27 000	−1 000	0	1 000
Dividends	900 000	575 000	0	0
Net Income	902 000	766 000	130 000	2 000

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	58 000	82 000	0	0
Total Tangible Assets	58 000	82 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 000	82 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	625 000	392 000	163 000	7 000
Total Current Assets	1 157 000	707 000	163 000	33 000
Total Assets	1 215 000	789 000	163 000	33 000
Total Equity	961 000	632 000	150 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	−2 000	−4 000
Dividends	900 000	575 000	0	0
Other Current Debt	−1 000	−13 000	0	0
Total Current Debt	253 000	157 000	13 000	−7 000
Total Equity and Debt	1 215 000	789 000	163 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,86 %	121,2 %	86,67 %	4,88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	76,71 %	67,1 %	39,39 %	0 %
Current Ratio	4,57	4,5	12,54	−4,71
Quick Ratio	4,57	4,5	12,54	−4,71
Equity Ratio	0,79	0,8	0,92	1,24
Gross Profit Margin	100 %	100 %	100 %	100 %