SL KONSULT AS

1387 ASKER

Finances

Return on Equity

60,53 %

Current Ratio

3,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 000	13 000	78 000	0
Net Income	46 000	10 000	62 000	50 000
Total Assets	92 000	69 000	152 000	74 000
Total Equity	76 000	66 000	136 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 000	13 000	78 000	0
Expenditure	1 000	0	0	0
Operating Profit	56 000	13 000	77 000	0
Financial Income	3 000	0	0	50 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	0	0	50 000
Earnings Before Tax	58 000	13 000	77 000	50 000
Tax	12 000	3 000	16 000	0
Net Income	46 000	10 000	62 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	17 000	69 000	69 000
Total Current Assets	54 000	52 000	83 000	5 000
Total Assets	92 000	69 000	152 000	74 000
Total Retained Equity	46 000	36 000	106 000	44 000
Total Equity	76 000	66 000	136 000	74 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 000	4 000	16 000	0
Total Equity and Debt	92 000	69 000	152 000	74 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 000	13 000	78 000	0
Other Income	0	0	0	0
Revenue	58 000	13 000	78 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 000	0	0	0
Operating Profit	56 000	13 000	77 000	0
Financial Income	3 000	0	0	50 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	0	0	50 000
Dividends	36 000	80 000	0	0
Net Income	46 000	10 000	62 000	50 000

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	37 000	17 000	69 000	69 000
Total Fixed Assets	37 000	17 000	69 000	69 000
Stock	0	0	0	0
Total Investments	0	5 000	0	0
Cash, Bank	39 000	44 000	83 000	5 000
Total Current Assets	54 000	52 000	83 000	5 000
Total Assets	92 000	69 000	152 000	74 000
Total Equity	76 000	66 000	136 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	3 000	1 000	0	0
Dividends	36 000	80 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	16 000	4 000	16 000	0
Total Equity and Debt	92 000	69 000	152 000	74 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,53 %	15,15 %	45,59 %	67,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	96,55 %	100 %	98,72 %	-
Current Ratio	3,38	13	5,19	-
Quick Ratio	3,38	13	5,19	-
Equity Ratio	0,83	0,96	0,89	1
Gross Profit Margin	100 %	100 %	100 %	-