ERMY CONSULTING AS

0575 OSLO

Finances

Share Ownership

Return on Equity

79,82 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 586 000	1 090 000	1 125 000	461 000
Net Income	360 000	213 000	190 000	345 000
Total Assets	866 000	557 000	524 000	831 000
Total Equity	451 000	291 000	328 000	638 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 586 000	1 090 000	1 125 000	461 000
Expenditure	1 124 000	817 000	880 000	29 000
Operating Profit	462 000	273 000	245 000	433 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	0	2 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	461 000	273 000	244 000	433 000
Tax	102 000	60 000	54 000	88 000
Net Income	360 000	213 000	190 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	866 000	557 000	524 000	831 000
Total Assets	866 000	557 000	524 000	831 000
Total Retained Equity	421 000	261 000	298 000	608 000
Total Equity	451 000	291 000	328 000	638 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	415 000	266 000	196 000	194 000
Total Equity and Debt	866 000	557 000	524 000	831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 586 000	1 090 000	1 125 000	461 000
Other Income	0	0	0	0
Revenue	1 586 000	1 090 000	1 125 000	461 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 054 000	756 000	826 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 124 000	817 000	880 000	29 000
Operating Profit	462 000	273 000	245 000	433 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	0	2 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	200 000	250 000	500 000	0
Net Income	360 000	213 000	190 000	345 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	680 000	479 000	419 000	522 000
Total Current Assets	866 000	557 000	524 000	831 000
Total Assets	866 000	557 000	524 000	831 000
Total Equity	451 000	291 000	328 000	638 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	0	0	1 000
Unpaid Taxes	231 000	111 000	67 000	58 000
Dividends	200 000	250 000	500 000	0
Other Current Debt	69 000	95 000	76 000	46 000
Total Current Debt	415 000	266 000	196 000	194 000
Total Equity and Debt	866 000	557 000	524 000	831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,82 %	73,2 %	57,93 %	54,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,13 %	25,05 %	21,78 %	93,93 %
Current Ratio	2,09	2,09	2,67	4,28
Quick Ratio	2,09	2,09	2,67	4,28
Equity Ratio	0,52	0,52	0,63	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %