BT CONSULTING AS

3186 HORTEN

Finances

Return on Equity

−0,32 %

Current Ratio

588,03

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	9 000	95 000
Net Income	−124 000	26 719 000	11 543 000	−59 000
Total Assets	40 311 000	41 213 000	14 442 000	3 130 000
Total Equity	39 201 000	40 059 000	13 800 000	2 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	9 000	95 000
Expenditure	267 000	923 000	421 000	708 000
Operating Profit	−267 000	−922 000	−412 000	−612 000
Financial Income	1 450 000	27 476 000	12 057 000	585 000
Financial Costs	1 035 000	28 000	72 000	33 000
Financial Balance	415 000	27 448 000	11 985 000	552 000
Earnings Before Tax	148 000	26 526 000	11 573 000	−60 000
Tax	272 000	−193 000	30 000	−2 000
Net Income	−124 000	26 719 000	11 543 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 440 000	7 586 000	14 622 000	3 037 000
Total Current Assets	35 870 000	33 626 000	−180 000	93 000
Total Assets	40 311 000	41 213 000	14 442 000	3 130 000
Total Retained Equity	39 171 000	40 029 000	13 770 000	2 227 000
Total Equity	39 201 000	40 059 000	13 800 000	2 257 000
Total Long-Term Debt	1 049 000	1 015 000	500 000	500 000
Total Current Debt	61 000	139 000	142 000	373 000
Total Equity and Debt	40 311 000	41 213 000	14 442 000	3 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	9 000	95 000
Other Income	0	0	0	0
Revenue	0	0	9 000	95 000
Cost of Goods Sold	0	4 000	0	61 000
Salary Costs	10 000	48 000	123 000	278 000
Depreciation	30 000	0	0	0
Impairment	0	0	0	0
Expenditure	267 000	923 000	421 000	708 000
Operating Profit	−267 000	−922 000	−412 000	−612 000
Financial Income	1 450 000	27 476 000	12 057 000	585 000
Financial Costs	1 035 000	28 000	72 000	33 000
Financial Balance	415 000	27 448 000	11 985 000	552 000
Dividends	734 000	460 000	0	100 000
Net Income	−124 000	26 719 000	11 543 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	202 000	9 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 025 000	0	0	0
Total Tangible Assets	1 025 000	0	0	0
Total Fiancial Fixed Assets	3 416 000	7 384 000	14 613 000	3 026 000
Total Fixed Assets	4 440 000	7 586 000	14 622 000	3 037 000
Stock	0	0	0	0
Total Investments	49 000	1 039 000	18 000	51 000
Cash, Bank	538 000	587 000	−201 000	24 000
Total Current Assets	35 870 000	33 626 000	−180 000	93 000
Total Assets	40 311 000	41 213 000	14 442 000	3 130 000
Total Equity	39 201 000	40 059 000	13 800 000	2 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 049 000	1 015 000	500 000	500 000
Creditors	25 000	171 000	6 000	55 000
Unpaid Taxes	0	4 000	2 000	7 000
Dividends	734 000	460 000	0	100 000
Other Current Debt	−34 000	−37 000	106 000	259 000
Total Current Debt	61 000	139 000	142 000	373 000
Total Equity and Debt	40 311 000	41 213 000	14 442 000	3 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,32 %	66,7 %	83,64 %	−2,61 %
Debt-to-Equity Ratio	0,03	0,03	0,04	0,22
Operating Profit Margin	-	-	−4 577,78 %	−644,21 %
Current Ratio	588,03	241,91	−1,27	0,25
Quick Ratio	588,03	241,91	−1,27	0,25
Equity Ratio	0,97	0,97	0,96	0,72
Gross Profit Margin	-	-	100 %	35,79 %