ECONSULT AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

110,34 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 005 000	470 000	0	0
Net Income	128 000	−12 000	−60 000	0
Total Assets	345 000	112 000	0	60 000
Total Equity	116 000	−12 000	0	60 000

Income (NOK)	2022	2021	2020
Revenue	1 005 000	470 000	0
Expenditure	846 000	482 000	0
Operating Profit	159 000	−12 000	0
Financial Income	0	0	0
Financial Costs	0	0	60 000
Financial Balance	0	0	−60 000
Earnings Before Tax	159 000	−12 000	−60 000
Tax	31 000	0	0
Net Income	128 000	−12 000	−60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	0	0	60 000
Total Current Assets	330 000	112 000	0	0
Total Assets	345 000	112 000	0	60 000
Total Retained Equity	46 000	−82 000	−70 000	−10 000
Total Equity	116 000	−12 000	0	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	229 000	124 000	0	0
Total Equity and Debt	345 000	112 000	0	60 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 005 000	470 000	0	0
Other Income	0	0	0	0
Revenue	1 005 000	470 000	0	0
Cost of Goods Sold	11 000	0	0	0
Salary Costs	821 000	475 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	846 000	482 000	0	0
Operating Profit	159 000	−12 000	0	0
Financial Income	0	0	0	0
Financial Costs	0	0	60 000	0
Financial Balance	0	0	−60 000	0
Dividends	0	0	0	4 000
Net Income	128 000	−12 000	−60 000	0

Balance details (NOK)	2022	2021	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	15 000	0	60 000
Total Fixed Assets	15 000	0	60 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	42 000	49 000	0
Total Current Assets	330 000	112 000	0
Total Assets	345 000	112 000	60 000
Total Equity	116 000	−12 000	60 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	0	0
Unpaid Taxes	113 000	75 000	0
Dividends	0	0	4 000
Other Current Debt	84 000	48 000	0
Total Current Debt	229 000	124 000	0
Total Equity and Debt	345 000	112 000	60 000

Financial indicators	2022	2021	2020	2019
Return on Equity	110,34 %	100 %	-	0 %
Debt-to-Equity Ratio	0	−0	-	0
Operating Profit Margin	15,82 %	−2,55 %	-	-
Current Ratio	1,44	0,9	-	-
Quick Ratio	1,44	0,9	-	-
Equity Ratio	0,34	−0,11	-	1
Gross Profit Margin	98,91 %	100 %	-	-