SIBEN CONSULT AS

3258 LARVIK

Finances

Return on Equity

1,68 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	2 000	635 000
Net Income	−2 000	−4 000	−16 000	7 000
Total Assets	67 000	61 000	66 000	77 000
Total Equity	−119 000	−117 000	−113 000	−96 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	2 000	635 000
Expenditure	−4 000	4 000	13 000	627 000
Operating Profit	4 000	−4 000	−12 000	7 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	5 000	0
Financial Balance	−5 000	0	−5 000	0
Earnings Before Tax	−2 000	−4 000	−16 000	7 000
Tax	0	0	0	0
Net Income	−2 000	−4 000	−16 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	60 000	60 000	60 000
Total Current Assets	1 000	1 000	6 000	17 000
Total Assets	67 000	61 000	66 000	77 000
Total Retained Equity	−169 000	−167 000	−163 000	−146 000
Total Equity	−119 000	−117 000	−113 000	−96 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	186 000	178 000	178 000	174 000
Total Equity and Debt	67 000	61 000	66 000	77 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 000	635 000
Other Income	0	0	0	0
Revenue	0	0	2 000	635 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	528 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−4 000	4 000	13 000	627 000
Operating Profit	4 000	−4 000	−12 000	7 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	5 000	0
Financial Balance	−5 000	0	−5 000	0
Dividends	0	0	0	0
Net Income	−2 000	−4 000	−16 000	7 000

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	66 000	60 000	60 000	60 000
Total Fixed Assets	66 000	60 000	60 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	6 000	17 000
Total Current Assets	1 000	1 000	6 000	17 000
Total Assets	67 000	61 000	66 000	77 000
Total Equity	−119 000	−117 000	−113 000	−96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	29 000	29 000	25 000
Unpaid Taxes	7 000	7 000	7 000	11 000
Dividends	0	0	0	0
Other Current Debt	179 000	142 000	142 000	138 000
Total Current Debt	186 000	178 000	178 000	174 000
Total Equity and Debt	67 000	61 000	66 000	77 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,68 %	3,42 %	14,16 %	−7,29 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	-	-	−600 %	1,1 %
Current Ratio	0,01	0,01	0,03	0,1
Quick Ratio	0,01	0,01	0,03	0,1
Equity Ratio	−1,78	−1,92	−1,71	−1,25
Gross Profit Margin	-	-	100 %	100 %