HENNING NORMANN CONSULTING AS

0492 OSLO

Finances

Share Ownership

Return on Equity

34,64 %

Current Ratio

3,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 735 000	3 250 000	3 339 000	2 669 000
Net Income	1 319 000	1 778 000	1 856 000	1 326 000
Total Assets	5 419 000	5 567 000	4 236 000	3 100 000
Total Equity	3 808 000	3 488 000	2 710 000	1 354 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 735 000	3 250 000	3 339 000	2 669 000
Expenditure	1 050 000	974 000	967 000	974 000
Operating Profit	1 685 000	2 276 000	2 373 000	1 694 000
Financial Income	6 000	4 000	6 000	6 000
Financial Costs	0	0	0	0
Financial Balance	6 000	4 000	6 000	6 000
Earnings Before Tax	1 692 000	2 280 000	2 379 000	1 701 000
Tax	372 000	502 000	523 000	375 000
Net Income	1 319 000	1 778 000	1 856 000	1 326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 419 000	5 567 000	4 236 000	3 100 000
Total Assets	5 419 000	5 567 000	4 236 000	3 100 000
Total Retained Equity	3 778 000	3 458 000	2 680 000	1 324 000
Total Equity	3 808 000	3 488 000	2 710 000	1 354 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 611 000	2 079 000	1 526 000	1 746 000
Total Equity and Debt	5 419 000	5 567 000	4 236 000	3 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 735 000	3 250 000	3 339 000	2 669 000
Other Income	0	0	0	0
Revenue	2 735 000	3 250 000	3 339 000	2 669 000
Cost of Goods Sold	0	0	0	0
Salary Costs	991 000	921 000	908 000	882 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 050 000	974 000	967 000	974 000
Operating Profit	1 685 000	2 276 000	2 373 000	1 694 000
Financial Income	6 000	4 000	6 000	6 000
Financial Costs	0	0	0	0
Financial Balance	6 000	4 000	6 000	6 000
Dividends	1 000 000	1 000 000	500 000	1 000 000
Net Income	1 319 000	1 778 000	1 856 000	1 326 000

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	2 200 000	2 000 000	1 300 000	1 000 000
Cash, Bank	2 943 000	3 224 000	2 674 000	1 795 000
Total Current Assets	5 419 000	5 567 000	4 236 000	3 100 000
Total Assets	5 419 000	5 567 000	4 236 000	3 100 000
Total Equity	3 808 000	3 488 000	2 710 000	1 354 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	3 000	5 000	3 000
Unpaid Taxes	112 000	134 000	155 000	123 000
Dividends	1 000 000	1 000 000	500 000	1 000 000
Other Current Debt	124 000	441 000	343 000	245 000
Total Current Debt	1 611 000	2 079 000	1 526 000	1 746 000
Total Equity and Debt	5 419 000	5 567 000	4 236 000	3 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,64 %	50,97 %	68,49 %	97,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	61,61 %	70,03 %	71,07 %	63,47 %
Current Ratio	3,36	2,68	2,78	1,78
Quick Ratio	3,36	2,68	2,78	1,78
Equity Ratio	0,7	0,63	0,64	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %