BALTZERSENS ØKONOMICONSULT AS

1062 OSLO

Finances

Share Ownership

Return on Equity

83,04 %

Current Ratio

1,8

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 573 000	2 108 000	2 418 000	2 252 000
Net Income	93 000	−151 000	87 000	−32 000
Total Assets	266 000	378 000	360 000	609 000
Total Equity	112 000	20 000	171 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 573 000	2 108 000	2 418 000	2 252 000
Expenditure	1 452 000	2 280 000	2 316 000	2 285 000
Operating Profit	121 000	−172 000	103 000	−32 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	119 000	−172 000	103 000	−32 000
Tax	26 000	−21 000	15 000	0
Net Income	93 000	−151 000	87 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	21 000	0	0
Total Current Assets	266 000	357 000	360 000	609 000
Total Assets	266 000	378 000	360 000	609 000
Total Retained Equity	82 000	−10 000	141 000	54 000
Total Equity	112 000	20 000	171 000	84 000
Total Long-Term Debt	5 000	0	0	0
Total Current Debt	148 000	359 000	189 000	526 000
Total Equity and Debt	266 000	378 000	360 000	609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 573 000	1 721 000	2 418 000	2 252 000
Other Income	0	386 000	0	0
Revenue	1 573 000	2 108 000	2 418 000	2 252 000
Cost of Goods Sold	0	0	0	0
Salary Costs	935 000	1 953 000	1 988 000	1 976 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 452 000	2 280 000	2 316 000	2 285 000
Operating Profit	121 000	−172 000	103 000	−32 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	93 000	−151 000	87 000	−32 000

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	21 000	0	0
Total Fixed Assets	0	21 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	110 000	101 000	283 000	532 000
Total Current Assets	266 000	357 000	360 000	609 000
Total Assets	266 000	378 000	360 000	609 000
Total Equity	112 000	20 000	171 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	50 000	182 000	189 000	322 000
Dividends	0	0	0	0
Other Current Debt	98 000	176 000	0	203 000
Total Current Debt	148 000	359 000	189 000	526 000
Total Equity and Debt	266 000	378 000	360 000	609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,04 %	−755 %	50,88 %	−38,1 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	7,69 %	−8,16 %	4,26 %	−1,42 %
Current Ratio	1,8	0,99	1,9	1,16
Quick Ratio	1,8	0,99	1,9	1,16
Equity Ratio	0,42	0,05	0,48	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %