MAR CONSULTING AS

3531 KROKKLEIVA

Finances

Share Ownership

Return on Equity

4,33 %

Current Ratio

2,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 371 000	868 000	639 000	3 141 000
Net Income	110 000	29 000	−549 000	1 653 000
Total Assets	3 897 000	3 232 000	3 008 000	3 848 000
Total Equity	2 540 000	2 730 000	2 701 000	3 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 371 000	868 000	639 000	3 141 000
Expenditure	3 245 000	866 000	1 075 000	1 291 000
Operating Profit	126 000	1 000	−436 000	1 850 000
Financial Income	30 000	383 000	0	17 000
Financial Costs	10 000	347 000	3 000	12 000
Financial Balance	20 000	36 000	−3 000	5 000
Earnings Before Tax	146 000	38 000	−439 000	1 854 000
Tax	35 000	8 000	110 000	201 000
Net Income	110 000	29 000	−549 000	1 653 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	11 000	11 000
Total Current Assets	3 897 000	3 232 000	2 997 000	3 837 000
Total Assets	3 897 000	3 232 000	3 008 000	3 848 000
Total Retained Equity	2 510 000	2 700 000	2 671 000	3 220 000
Total Equity	2 540 000	2 730 000	2 701 000	3 250 000
Total Long-Term Debt	0	0	0	14 000
Total Current Debt	1 357 000	502 000	307 000	584 000
Total Equity and Debt	3 897 000	3 232 000	3 008 000	3 848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 371 000	868 000	639 000	3 141 000
Other Income	0	0	0	0
Revenue	3 371 000	868 000	639 000	3 141 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 042 000	634 000	775 000	807 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 245 000	866 000	1 075 000	1 291 000
Operating Profit	126 000	1 000	−436 000	1 850 000
Financial Income	30 000	383 000	0	17 000
Financial Costs	10 000	347 000	3 000	12 000
Financial Balance	20 000	36 000	−3 000	5 000
Dividends	0	0	0	0
Net Income	110 000	29 000	−549 000	1 653 000

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	11 000	11 000
Total Fixed Assets	0	0	11 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	612 000	486 000	190 000	684 000
Total Current Assets	3 897 000	3 232 000	2 997 000	3 837 000
Total Assets	3 897 000	3 232 000	3 008 000	3 848 000
Total Equity	2 540 000	2 730 000	2 701 000	3 250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	14 000
Creditors	60 000	57 000	3 000	73 000
Unpaid Taxes	284 000	37 000	43 000	225 000
Dividends	0	0	0	0
Other Current Debt	978 000	400 000	11 000	−96 000
Total Current Debt	1 357 000	502 000	307 000	584 000
Total Equity and Debt	3 897 000	3 232 000	3 008 000	3 848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,33 %	1,06 %	−20,33 %	50,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,74 %	0,12 %	−68,23 %	58,9 %
Current Ratio	2,87	6,44	9,76	6,57
Quick Ratio	2,87	6,44	9,76	6,57
Equity Ratio	0,65	0,84	0,9	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %