PIPER CONSULT AS

3947 LANGANGEN

Finances

Share Ownership

Return on Equity

5,13 %

Current Ratio

1,31

Debt-to-Equity Ratio

−1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	188 000	270 000	217 000	143 000
Net Income	−12 000	164 000	43 000	−4 000
Total Assets	166 000	217 000	170 000	181 000
Total Equity	−234 000	−222 000	−386 000	−429 000

Income (NOK)	2022	2021	2020	2019
Revenue	188 000	270 000	217 000	143 000
Expenditure	200 000	106 000	171 000	142 000
Operating Profit	−12 000	164 000	46 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	5 000
Financial Balance	0	0	−3 000	−5 000
Earnings Before Tax	−12 000	164 000	43 000	−4 000
Tax	0	0	0	0
Net Income	−12 000	164 000	43 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	149 000	159 000	170 000	181 000
Total Current Assets	17 000	58 000	0	0
Total Assets	166 000	217 000	170 000	181 000
Total Retained Equity	−258 000	−247 000	−411 000	−453 000
Total Equity	−234 000	−222 000	−386 000	−429 000
Total Long-Term Debt	387 000	364 000	528 000	59 000
Total Current Debt	13 000	75 000	29 000	551 000
Total Equity and Debt	166 000	217 000	170 000	181 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	86 000	239 000	151 000	86 000
Other Income	102 000	31 000	65 000	56 000
Revenue	188 000	270 000	217 000	143 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	200 000	106 000	171 000	142 000
Operating Profit	−12 000	164 000	46 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	5 000
Financial Balance	0	0	−3 000	−5 000
Dividends	0	0	0	0
Net Income	−12 000	164 000	43 000	−4 000

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	149 000	159 000	170 000	181 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	149 000	159 000	170 000	181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	32 000	0	0
Total Current Assets	17 000	58 000	0	0
Total Assets	166 000	217 000	170 000	181 000
Total Equity	−234 000	−222 000	−386 000	−429 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	387 000	364 000	528 000	59 000
Creditors	0	32 000	0	0
Unpaid Taxes	13 000	43 000	29 000	22 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	529 000
Total Current Debt	13 000	75 000	29 000	551 000
Total Equity and Debt	166 000	217 000	170 000	181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,13 %	−73,87 %	−11,14 %	0,93 %
Debt-to-Equity Ratio	−1,65	−1,64	−1,37	−0,14
Operating Profit Margin	−6,38 %	60,74 %	21,2 %	0,7 %
Current Ratio	1,31	0,77	0	0
Quick Ratio	1,31	0,77	0	0
Equity Ratio	−1,41	−1,02	−2,27	−2,37
Gross Profit Margin	100 %	100 %	100 %	100 %