LITNOR CONSULTING AS

0179 OSLO

Finances

Share Ownership

Return on Equity

570,37 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 193 000	2 381 000	2 453 000	2 391 000
Net Income	154 000	−51 000	−143 000	93 000
Total Assets	473 000	333 000	436 000	451 000
Total Equity	27 000	−127 000	−76 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 193 000	2 381 000	2 453 000	2 391 000
Expenditure	2 083 000	2 499 000	2 735 000	2 323 000
Operating Profit	111 000	−118 000	−282 000	68 000
Financial Income	50 000	70 000	155 000	38 000
Financial Costs	7 000	14 000	16 000	3 000
Financial Balance	43 000	56 000	139 000	35 000
Earnings Before Tax	154 000	−62 000	−143 000	104 000
Tax	0	−11 000	0	11 000
Net Income	154 000	−51 000	−143 000	93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	50 000	96 000	66 000
Total Current Assets	423 000	283 000	340 000	385 000
Total Assets	473 000	333 000	436 000	451 000
Total Retained Equity	−3 000	−157 000	−106 000	37 000
Total Equity	27 000	−127 000	−76 000	67 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	446 000	460 000	512 000	384 000
Total Equity and Debt	473 000	333 000	436 000	451 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 193 000	2 363 000	2 453 000	2 391 000
Other Income	0	18 000	0	0
Revenue	2 193 000	2 381 000	2 453 000	2 391 000
Cost of Goods Sold	53 000	0	0	0
Salary Costs	1 331 000	1 797 000	1 960 000	1 883 000
Depreciation	0	3 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	2 083 000	2 499 000	2 735 000	2 323 000
Operating Profit	111 000	−118 000	−282 000	68 000
Financial Income	50 000	70 000	155 000	38 000
Financial Costs	7 000	14 000	16 000	3 000
Financial Balance	43 000	56 000	139 000	35 000
Dividends	0	0	0	0
Net Income	154 000	−51 000	−143 000	93 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	50 000	50 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	46 000	66 000
Total Tangible Assets	0	0	46 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	50 000	96 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	375 000	260 000	267 000	323 000
Total Current Assets	423 000	283 000	340 000	385 000
Total Assets	473 000	333 000	436 000	451 000
Total Equity	27 000	−127 000	−76 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−5 000	7 000	4 000	2 000
Unpaid Taxes	175 000	134 000	85 000	17 000
Dividends	0	0	0	0
Other Current Debt	275 000	319 000	423 000	355 000
Total Current Debt	446 000	460 000	512 000	384 000
Total Equity and Debt	473 000	333 000	436 000	451 000

Financial indicators	2022	2021	2020	2019
Return on Equity	570,37 %	40,16 %	188,16 %	138,81 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	5,06 %	−4,96 %	−11,5 %	2,84 %
Current Ratio	0,95	0,62	0,66	1
Quick Ratio	0,95	0,62	0,66	1
Equity Ratio	0,06	−0,38	−0,17	0,15
Gross Profit Margin	97,58 %	100 %	100 %	100 %