ON CONSULT AS

0491 OSLO

Finances

Share Ownership

Return on Equity

47,21 %

Current Ratio

4,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 023 000	2 303 000	1 210 000	1 848 000
Net Income	728 000	1 065 000	305 000	625 000
Total Assets	2 004 000	2 383 000	1 192 000	1 415 000
Total Equity	1 542 000	814 000	899 000	594 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 023 000	2 303 000	1 210 000	1 848 000
Expenditure	1 089 000	937 000	820 000	1 046 000
Operating Profit	934 000	1 366 000	390 000	803 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	1 000	0
Earnings Before Tax	933 000	1 366 000	390 000	803 000
Tax	205 000	300 000	86 000	178 000
Net Income	728 000	1 065 000	305 000	625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 004 000	2 383 000	1 192 000	1 415 000
Total Assets	2 004 000	2 383 000	1 192 000	1 415 000
Total Retained Equity	1 519 000	792 000	877 000	572 000
Total Equity	1 542 000	814 000	899 000	594 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	462 000	1 568 000	293 000	820 000
Total Equity and Debt	2 004 000	2 383 000	1 192 000	1 415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 023 000	2 303 000	1 210 000	1 848 000
Other Income	0	0	0	0
Revenue	2 023 000	2 303 000	1 210 000	1 848 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 001 000	872 000	756 000	965 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 089 000	937 000	820 000	1 046 000
Operating Profit	934 000	1 366 000	390 000	803 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	1 000	0
Dividends	0	1 150 000	0	350 000
Net Income	728 000	1 065 000	305 000	625 000

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	1 804 000	2 176 000	974 000	1 234 000
Total Current Assets	2 004 000	2 383 000	1 192 000	1 415 000
Total Assets	2 004 000	2 383 000	1 192 000	1 415 000
Total Equity	1 542 000	814 000	899 000	594 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	10 000	0	10 000
Unpaid Taxes	146 000	181 000	141 000	183 000
Dividends	0	1 150 000	0	350 000
Other Current Debt	99 000	77 000	66 000	99 000
Total Current Debt	462 000	1 568 000	293 000	820 000
Total Equity and Debt	2 004 000	2 383 000	1 192 000	1 415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,21 %	130,84 %	33,93 %	105,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,17 %	59,31 %	32,23 %	43,45 %
Current Ratio	4,34	1,52	4,07	1,73
Quick Ratio	4,34	1,52	4,07	1,73
Equity Ratio	0,77	0,34	0,75	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %