WEIMAR KONSULTERING AS

0181 OSLO

Finances

Share Ownership

Return on Equity

22,5 %

Current Ratio

1,64

Debt-to-Equity Ratio

0,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 419 000	2 113 000	292 000	989 000
Net Income	241 000	1 295 000	−562 000	−213 000
Total Assets	2 557 000	2 684 000	505 000	320 000
Total Equity	1 071 000	830 000	−465 000	97 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 419 000	2 113 000	292 000	989 000
Expenditure	1 130 000	723 000	852 000	1 202 000
Operating Profit	289 000	1 391 000	−560 000	−213 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	2 000	0
Financial Balance	0	−2 000	−2 000	0
Earnings Before Tax	288 000	1 389 000	−562 000	−213 000
Tax	48 000	94 000	0	0
Net Income	241 000	1 295 000	−562 000	−213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 140 000	340 000	10 000	0
Total Current Assets	1 417 000	2 344 000	495 000	320 000
Total Assets	2 557 000	2 684 000	505 000	320 000
Total Retained Equity	1 041 000	800 000	−495 000	67 000
Total Equity	1 071 000	830 000	−465 000	97 000
Total Long-Term Debt	620 000	836 000	620 000	0
Total Current Debt	866 000	1 018 000	350 000	222 000
Total Equity and Debt	2 557 000	2 684 000	505 000	320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 419 000	2 113 000	292 000	989 000
Other Income	0	0	0	0
Revenue	1 419 000	2 113 000	292 000	989 000
Cost of Goods Sold	109 000	0	0	0
Salary Costs	895 000	645 000	774 000	1 097 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 130 000	723 000	852 000	1 202 000
Operating Profit	289 000	1 391 000	−560 000	−213 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	2 000	0
Financial Balance	0	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	241 000	1 295 000	−562 000	−213 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 140 000	340 000	10 000	0
Total Fixed Assets	1 140 000	340 000	10 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	1 403 000	14 000	196 000
Total Current Assets	1 417 000	2 344 000	495 000	320 000
Total Assets	2 557 000	2 684 000	505 000	320 000
Total Equity	1 071 000	830 000	−465 000	97 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	620 000	836 000	620 000	0
Creditors	476 000	125 000	92 000	11 000
Unpaid Taxes	78 000	597 000	117 000	127 000
Dividends	0	0	0	0
Other Current Debt	248 000	218 000	142 000	84 000
Total Current Debt	866 000	1 018 000	350 000	222 000
Total Equity and Debt	2 557 000	2 684 000	505 000	320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,5 %	156,02 %	120,86 %	−219,59 %
Debt-to-Equity Ratio	0,58	1,01	−1,33	0
Operating Profit Margin	20,37 %	65,83 %	−191,78 %	−21,54 %
Current Ratio	1,64	2,3	1,41	1,44
Quick Ratio	1,64	2,3	1,41	1,44
Equity Ratio	0,42	0,31	−0,92	0,3
Gross Profit Margin	92,32 %	100 %	100 %	100 %