BYPASS CONSULTING AS

0693 OSLO

Finances

Return on Equity

23,43 %

Current Ratio

0,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 923 000	2 266 000	2 094 000	702 000
Net Income	935 000	970 000	1 123 000	482 000
Total Assets	4 521 000	3 880 000	2 824 000	1 378 000
Total Equity	3 990 000	3 055 000	2 084 000	961 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 923 000	2 266 000	2 094 000	702 000
Expenditure	720 000	1 016 000	649 000	84 000
Operating Profit	1 203 000	1 250 000	1 446 000	617 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	5 000	0
Financial Balance	−4 000	−6 000	−5 000	0
Earnings Before Tax	1 199 000	1 244 000	1 441 000	617 000
Tax	264 000	274 000	318 000	136 000
Net Income	935 000	970 000	1 123 000	482 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 351 000	3 845 000	2 824 000	1 374 000
Total Current Assets	170 000	35 000	0	5 000
Total Assets	4 521 000	3 880 000	2 824 000	1 378 000
Total Retained Equity	0	0	0	0
Total Equity	3 990 000	3 055 000	2 084 000	961 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	531 000	825 000	739 000	417 000
Total Equity and Debt	4 521 000	3 880 000	2 824 000	1 378 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 923 000	2 266 000	2 094 000	702 000
Other Income	0	0	0	0
Revenue	1 923 000	2 266 000	2 094 000	702 000
Cost of Goods Sold	0	0	0	0
Salary Costs	613 000	914 000	517 000	36 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	720 000	1 016 000	649 000	84 000
Operating Profit	1 203 000	1 250 000	1 446 000	617 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	5 000	0
Financial Balance	−4 000	−6 000	−5 000	0
Dividends	0	0	0	0
Net Income	935 000	970 000	1 123 000	482 000

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	4 351 000	3 845 000	2 824 000	1 374 000
Total Fixed Assets	4 351 000	3 845 000	2 824 000	1 374 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	35 000	0	5 000
Total Current Assets	170 000	35 000	0	5 000
Total Assets	4 521 000	3 880 000	2 824 000	1 378 000
Total Equity	3 990 000	3 055 000	2 084 000	961 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	210 000	237 000	81 000	−4 000
Dividends	0	0	0	0
Other Current Debt	58 000	314 000	341 000	288 000
Total Current Debt	531 000	825 000	739 000	417 000
Total Equity and Debt	4 521 000	3 880 000	2 824 000	1 378 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,43 %	31,75 %	53,89 %	50,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,56 %	55,16 %	69,05 %	87,89 %
Current Ratio	0,32	0,04	0	0,01
Quick Ratio	0,32	0,04	0	0,01
Equity Ratio	0,88	0,79	0,74	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %