EGEBERG CONSULTING AS

0374 OSLO

Finances

Share Ownership

Return on Equity

320 %

Current Ratio

0,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 771 000	2 623 000	2 362 000	2 162 000
Net Income	96 000	338 000	271 000	68 000
Total Assets	647 000	969 000	821 000	652 000
Total Equity	30 000	42 000	42 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 771 000	2 623 000	2 362 000	2 162 000
Expenditure	2 639 000	2 186 000	2 012 000	2 069 000
Operating Profit	131 000	437 000	351 000	93 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	131 000	437 000	351 000	93 000
Tax	35 000	99 000	80 000	24 000
Net Income	96 000	338 000	271 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	35 000	35 000	35 000
Total Current Assets	612 000	934 000	786 000	617 000
Total Assets	647 000	969 000	821 000	652 000
Total Retained Equity	0	12 000	12 000	11 000
Total Equity	30 000	42 000	42 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	617 000	927 000	780 000	611 000
Total Equity and Debt	647 000	969 000	821 000	652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 771 000	2 623 000	2 362 000	2 162 000
Other Income	0	0	0	0
Revenue	2 771 000	2 623 000	2 362 000	2 162 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 309 000	1 905 000	1 752 000	1 775 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 639 000	2 186 000	2 012 000	2 069 000
Operating Profit	131 000	437 000	351 000	93 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Dividends	108 000	338 000	270 000	68 000
Net Income	96 000	338 000	271 000	68 000

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	35 000	35 000	35 000	35 000
Total Tangible Assets	35 000	35 000	35 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	35 000	35 000	35 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	431 000	748 000	608 000	429 000
Total Current Assets	612 000	934 000	786 000	617 000
Total Assets	647 000	969 000	821 000	652 000
Total Equity	30 000	42 000	42 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	10 000	7 000	22 000
Unpaid Taxes	258 000	312 000	257 000	338 000
Dividends	108 000	338 000	270 000	68 000
Other Current Debt	207 000	169 000	167 000	159 000
Total Current Debt	617 000	927 000	780 000	611 000
Total Equity and Debt	647 000	969 000	821 000	652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	320 %	804,76 %	645,24 %	165,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,73 %	16,66 %	14,86 %	4,3 %
Current Ratio	0,99	1,01	1,01	1,01
Quick Ratio	0,99	1,01	1,01	1,01
Equity Ratio	0,05	0,04	0,05	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %