BELL CONSULTING AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

−8,95 %

Current Ratio

574,2

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 000	1 073 000	2 770 000	2 335 000
Net Income	−264 000	260 000	1 319 000	1 307 000
Total Assets	2 905 000	3 344 000	3 528 000	2 141 000
Total Equity	2 951 000	3 216 000	2 955 000	1 636 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 000	1 073 000	2 770 000	2 335 000
Expenditure	397 000	742 000	1 073 000	658 000
Operating Profit	−365 000	332 000	1 698 000	1 677 000
Financial Income	28 000	4 000	9 000	6 000
Financial Costs	0	0	3 000	0
Financial Balance	28 000	4 000	6 000	6 000
Earnings Before Tax	−338 000	336 000	1 704 000	1 684 000
Tax	−73 000	76 000	385 000	377 000
Net Income	−264 000	260 000	1 319 000	1 307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	902 000	0	0
Total Current Assets	2 871 000	2 443 000	3 528 000	2 141 000
Total Assets	2 905 000	3 344 000	3 528 000	2 141 000
Total Retained Equity	2 930 000	3 195 000	2 934 000	1 615 000
Total Equity	2 951 000	3 216 000	2 955 000	1 636 000
Total Long-Term Debt	−51 000	22 000	0	0
Total Current Debt	5 000	107 000	573 000	506 000
Total Equity and Debt	2 905 000	3 344 000	3 528 000	2 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 000	966 000	2 722 000	2 335 000
Other Income	0	107 000	48 000	0
Revenue	32 000	1 073 000	2 770 000	2 335 000
Cost of Goods Sold	1 000	13 000	0	0
Salary Costs	75 000	251 000	481 000	128 000
Depreciation	2 000	100 000	0	0
Impairment	0	0	0	0
Expenditure	397 000	742 000	1 073 000	658 000
Operating Profit	−365 000	332 000	1 698 000	1 677 000
Financial Income	28 000	4 000	9 000	6 000
Financial Costs	0	0	3 000	0
Financial Balance	28 000	4 000	6 000	6 000
Dividends	0	0	0	1 000
Net Income	−264 000	260 000	1 319 000	1 307 000

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	34 000	902 000	0	0
Total Tangible Assets	34 000	902 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	902 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 868 000	2 416 000	3 229 000	1 873 000
Total Current Assets	2 871 000	2 443 000	3 528 000	2 141 000
Total Assets	2 905 000	3 344 000	3 528 000	2 141 000
Total Equity	2 951 000	3 216 000	2 955 000	1 636 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−51 000	22 000	0	0
Creditors	−7 000	1 000	1 000	2 000
Unpaid Taxes	0	12 000	143 000	115 000
Dividends	0	0	0	1 000
Other Current Debt	12 000	40 000	45 000	24 000
Total Current Debt	5 000	107 000	573 000	506 000
Total Equity and Debt	2 905 000	3 344 000	3 528 000	2 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,95 %	8,08 %	44,64 %	79,89 %
Debt-to-Equity Ratio	−0,02	0,01	0	0
Operating Profit Margin	−1 140,63 %	30,94 %	61,3 %	71,82 %
Current Ratio	574,2	22,83	6,16	4,23
Quick Ratio	574,2	22,83	6,16	4,23
Equity Ratio	1,02	0,96	0,84	0,76
Gross Profit Margin	96,88 %	98,79 %	100 %	100 %