MG CONSULT AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

88,67 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 203 000	3 794 000	2 389 000	1 728 000
Net Income	1 792 000	1 653 000	768 000	286 000
Total Assets	4 230 000	2 485 000	2 410 000	928 000
Total Equity	2 021 000	1 730 000	1 476 000	708 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 203 000	3 794 000	2 389 000	1 728 000
Expenditure	1 890 000	1 633 000	1 387 000	1 345 000
Operating Profit	2 313 000	2 161 000	1 002 000	383 000
Financial Income	16 000	10 000	20 000	2 000
Financial Costs	30 000	50 000	36 000	17 000
Financial Balance	−14 000	−40 000	−16 000	−15 000
Earnings Before Tax	2 299 000	2 121 000	986 000	368 000
Tax	507 000	467 000	217 000	82 000
Net Income	1 792 000	1 653 000	768 000	286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	525 000	715 000	906 000	0
Total Current Assets	3 706 000	1 770 000	1 503 000	928 000
Total Assets	4 230 000	2 485 000	2 410 000	928 000
Total Retained Equity	1 991 000	1 700 000	1 446 000	678 000
Total Equity	2 021 000	1 730 000	1 476 000	708 000
Total Long-Term Debt	21 000	88 000	628 000	0
Total Current Debt	2 188 000	668 000	305 000	220 000
Total Equity and Debt	4 230 000	2 485 000	2 410 000	928 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 203 000	2 000	2 389 000	1 728 000
Other Income	0	3 793 000	0	0
Revenue	4 203 000	3 794 000	2 389 000	1 728 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 189 000	1 062 000	918 000	880 000
Depreciation	191 000	191 000	48 000	0
Impairment	0	0	0	0
Expenditure	1 890 000	1 633 000	1 387 000	1 345 000
Operating Profit	2 313 000	2 161 000	1 002 000	383 000
Financial Income	16 000	10 000	20 000	2 000
Financial Costs	30 000	50 000	36 000	17 000
Financial Balance	−14 000	−40 000	−16 000	−15 000
Dividends	1 500 000	0	0	0
Net Income	1 792 000	1 653 000	768 000	286 000

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	525 000	715 000	906 000	0
Total Tangible Assets	525 000	715 000	906 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	525 000	715 000	906 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 505 000	1 491 000	1 181 000	668 000
Total Current Assets	3 706 000	1 770 000	1 503 000	928 000
Total Assets	4 230 000	2 485 000	2 410 000	928 000
Total Equity	2 021 000	1 730 000	1 476 000	708 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 000	88 000	628 000	0
Creditors	5 000	24 000	4 000	44 000
Unpaid Taxes	153 000	156 000	112 000	95 000
Dividends	1 500 000	0	0	0
Other Current Debt	4 000	8 000	24 000	0
Total Current Debt	2 188 000	668 000	305 000	220 000
Total Equity and Debt	4 230 000	2 485 000	2 410 000	928 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,67 %	95,55 %	52,03 %	40,4 %
Debt-to-Equity Ratio	0,01	0,05	0,43	0
Operating Profit Margin	55,03 %	56,96 %	41,94 %	22,16 %
Current Ratio	1,69	2,65	4,93	4,22
Quick Ratio	1,69	2,65	4,93	4,22
Equity Ratio	0,48	0,7	0,61	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %