MADSEN CONSULTING AS

0484 OSLO

Finances

Share Ownership

Return on Equity

−51 %

Current Ratio

Debt-to-Equity Ratio

1,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 402 000	2 146 000	337 000	1 480 000
Net Income	−51 000	280 000	−443 000	178 000
Total Assets	0	0	0	0
Total Equity	100 000	151 000	37 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 402 000	2 146 000	337 000	1 480 000
Expenditure	2 453 000	1 867 000	780 000	1 301 000
Operating Profit	−51 000	280 000	−443 000	178 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−51 000	280 000	−443 000	178 000
Tax	0	0	0	0
Net Income	−51 000	280 000	−443 000	178 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	0	0	0	0
Total Retained Equity	0	0	0	0
Total Equity	100 000	151 000	37 000	151 000
Total Long-Term Debt	152 000	152 000	300 000	0
Total Current Debt	136 000	266 000	301 000	0
Total Equity and Debt	388 000	569 000	638 000	151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 402 000	1 877 000	337 000	1 480 000
Other Income	0	269 000	0	0
Revenue	2 402 000	2 146 000	337 000	1 480 000
Cost of Goods Sold	218 000	170 000	11 000	108 000
Salary Costs	696 000	438 000	73 000	668 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 453 000	1 867 000	780 000	1 301 000
Operating Profit	−51 000	280 000	−443 000	178 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−51 000	280 000	−443 000	178 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	0	0	0	0
Total Equity	100 000	151 000	37 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	152 000	152 000	300 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	136 000	266 000	301 000	0
Total Current Debt	136 000	266 000	301 000	0
Total Equity and Debt	388 000	569 000	638 000	151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−51 %	185,43 %	−1 197,3 %	117,88 %
Debt-to-Equity Ratio	1,52	1,01	8,11	0
Operating Profit Margin	−2,12 %	13,05 %	−131,45 %	12,03 %
Current Ratio	0	0	0	-
Quick Ratio	0	0	0	-
Equity Ratio	-	-	-	-
Gross Profit Margin	90,92 %	92,08 %	96,74 %	92,7 %