NORWEGIAN ENERGY CONSULTANTS AS

4056 TANANGER

Finances

Share Ownership

Return on Equity

100 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 186 000	0	216 000	277 000
Net Income	99 000	−217 000	−128 000	41 000
Total Assets	1 602 000	0	344 000	344 000
Total Equity	99 000	0	217 000	345 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 186 000	0	216 000	277 000
Expenditure	3 087 000	−118 000	344 000	236 000
Operating Profit	99 000	118 000	−128 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	335 000	0	0
Financial Balance	0	−335 000	0	0
Earnings Before Tax	99 000	−217 000	−128 000	41 000
Tax	0	0	0	0
Net Income	99 000	−217 000	−128 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	0	335 000	335 000
Total Current Assets	1 601 000	0	8 000	8 000
Total Assets	1 602 000	0	344 000	344 000
Total Retained Equity	69 000	−30 000	187 000	315 000
Total Equity	99 000	0	217 000	345 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 503 000	0	126 000	−2 000
Total Equity and Debt	1 602 000	0	344 000	344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 186 000	0	0	0
Other Income	0	0	216 000	277 000
Revenue	3 186 000	0	216 000	277 000
Cost of Goods Sold	125 000	0	0	0
Salary Costs	2 845 000	−120 000	240 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 087 000	−118 000	344 000	236 000
Operating Profit	99 000	118 000	−128 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	335 000	0	0
Financial Balance	0	−335 000	0	0
Dividends	0	0	0	0
Net Income	99 000	−217 000	−128 000	41 000

Balance details (NOK)	2022	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	1 000	335 000	335 000
Total Fixed Assets	1 000	335 000	335 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	617 000	8 000	8 000
Total Current Assets	1 601 000	8 000	8 000
Total Assets	1 602 000	344 000	344 000
Total Equity	99 000	217 000	345 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	94 000	7 000	6 000
Unpaid Taxes	410 000	14 000	14 000
Dividends	0	0	0
Other Current Debt	999 000	106 000	−22 000
Total Current Debt	1 503 000	126 000	−2 000
Total Equity and Debt	1 602 000	344 000	344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100 %	-	−58,99 %	11,88 %
Debt-to-Equity Ratio	0	-	0	0
Operating Profit Margin	3,11 %	-	−59,26 %	14,8 %
Current Ratio	1,07	-	0,06	−4
Quick Ratio	1,07	-	0,06	−4
Equity Ratio	0,06	-	0,63	1
Gross Profit Margin	96,08 %	-	100 %	100 %