MARINE CONSULTOR AS

3474 ÅROS

Finances

Share Ownership

Return on Equity

96,3 %

Current Ratio

4,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 624 000	2 205 000	0	208 000
Net Income	1 720 000	1 352 000	−19 000	116 000
Total Assets	2 349 000	2 075 000	283 000	356 000
Total Equity	1 786 000	66 000	265 000	284 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 624 000	2 205 000	0	208 000
Expenditure	409 000	491 000	25 000	58 000
Operating Profit	2 214 000	1 714 000	−25 000	150 000
Financial Income	63 000	22 000	1 000	1 000
Financial Costs	73 000	3 000	0	2 000
Financial Balance	−10 000	19 000	1 000	−1 000
Earnings Before Tax	2 205 000	1 733 000	−24 000	149 000
Tax	485 000	381 000	−5 000	33 000
Net Income	1 720 000	1 352 000	−19 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 349 000	2 075 000	283 000	356 000
Total Assets	2 349 000	2 075 000	283 000	356 000
Total Retained Equity	1 762 000	42 000	240 000	259 000
Total Equity	1 786 000	66 000	265 000	284 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	563 000	2 009 000	18 000	72 000
Total Equity and Debt	2 349 000	2 075 000	283 000	356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 624 000	2 205 000	0	208 000
Other Income	0	0	0	0
Revenue	2 624 000	2 205 000	0	208 000
Cost of Goods Sold	0	0	0	0
Salary Costs	153 000	457 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	409 000	491 000	25 000	58 000
Operating Profit	2 214 000	1 714 000	−25 000	150 000
Financial Income	63 000	22 000	1 000	1 000
Financial Costs	73 000	3 000	0	2 000
Financial Balance	−10 000	19 000	1 000	−1 000
Dividends	0	0	0	0
Net Income	1 720 000	1 352 000	−19 000	116 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 835 000	1 619 000	278 000	263 000
Total Current Assets	2 349 000	2 075 000	283 000	356 000
Total Assets	2 349 000	2 075 000	283 000	356 000
Total Equity	1 786 000	66 000	265 000	284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	77 000	71 000	18 000	40 000
Total Current Debt	563 000	2 009 000	18 000	72 000
Total Equity and Debt	2 349 000	2 075 000	283 000	356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,3 %	2 048,48 %	−7,17 %	40,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	84,38 %	77,73 %	-	72,12 %
Current Ratio	4,17	1,03	15,72	4,94
Quick Ratio	4,17	1,03	15,72	4,94
Equity Ratio	0,76	0,03	0,94	0,8
Gross Profit Margin	100 %	100 %	-	100 %