RE CONSULT AS

5225 NESTTUN

Finances

Share Ownership

Return on Equity

24,73 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 000	632 000	317 000	0
Net Income	−23 000	−102 000	150 000	−10 000
Total Assets	31 000	142 000	242 000	24 000
Total Equity	−93 000	−70 000	32 000	−18 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 000	632 000	317 000	0
Expenditure	52 000	734 000	163 000	10 000
Operating Profit	−23 000	−102 000	153 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−23 000	−102 000	153 000	−10 000
Tax	0	0	3 000	0
Net Income	−23 000	−102 000	150 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	20 000	20 000	20 000
Total Current Assets	11 000	122 000	222 000	4 000
Total Assets	31 000	142 000	242 000	24 000
Total Retained Equity	−113 000	−90 000	12 000	−38 000
Total Equity	−93 000	−70 000	32 000	−18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	212 000	210 000	42 000
Total Equity and Debt	31 000	142 000	242 000	24 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 000	632 000	317 000	0
Other Income	0	0	0	0
Revenue	29 000	632 000	317 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	689 000	155 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 000	734 000	163 000	10 000
Operating Profit	−23 000	−102 000	153 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	100 000	0
Net Income	−23 000	−102 000	150 000	−10 000

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	20 000	20 000	20 000	20 000
Total Fixed Assets	20 000	20 000	20 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	122 000	222 000	1 000
Total Current Assets	11 000	122 000	222 000	4 000
Total Assets	31 000	142 000	242 000	24 000
Total Equity	−93 000	−70 000	32 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	1 000	1 000
Unpaid Taxes	0	91 000	58 000	0
Dividends	0	0	100 000	0
Other Current Debt	124 000	121 000	47 000	41 000
Total Current Debt	124 000	212 000	210 000	42 000
Total Equity and Debt	31 000	142 000	242 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,73 %	145,71 %	468,75 %	55,56 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	−79,31 %	−16,14 %	48,26 %	-
Current Ratio	0,09	0,58	1,06	0,1
Quick Ratio	0,09	0,58	1,06	0,1
Equity Ratio	−3	−0,49	0,13	−0,75
Gross Profit Margin	100 %	100 %	100 %	-