GUDBRANDSEN CONSULTING AS

7089 HEIMDAL

Finances

Share Ownership

Return on Equity

25,81 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	843 000	1 616 000	243 000	2 064 000
Net Income	24 000	9 000	12 000	−4 000
Total Assets	221 000	576 000	95 000	486 000
Total Equity	93 000	70 000	61 000	49 000

Income (NOK)	2022	2021	2020	2019
Revenue	843 000	1 616 000	243 000	2 064 000
Expenditure	817 000	1 609 000	231 000	2 058 000
Operating Profit	27 000	7 000	11 000	6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	27 000	7 000	12 000	7 000
Tax	3 000	−2 000	0	10 000
Net Income	24 000	9 000	12 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	221 000	576 000	95 000	486 000
Total Assets	221 000	576 000	95 000	486 000
Total Retained Equity	63 000	45 000	36 000	25 000
Total Equity	93 000	70 000	61 000	49 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	128 000	507 000	34 000	437 000
Total Equity and Debt	221 000	576 000	95 000	486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	843 000	1 616 000	243 000	2 064 000
Other Income	0	0	0	0
Revenue	843 000	1 616 000	243 000	2 064 000
Cost of Goods Sold	0	0	0	0
Salary Costs	515 000	1 453 000	120 000	1 723 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	817 000	1 609 000	231 000	2 058 000
Operating Profit	27 000	7 000	11 000	6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	24 000	9 000	12 000	−4 000

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	205 000	576 000	95 000	473 000
Total Current Assets	221 000	576 000	95 000	486 000
Total Assets	221 000	576 000	95 000	486 000
Total Equity	93 000	70 000	61 000	49 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	10 000	0	1 000
Unpaid Taxes	72 000	433 000	26 000	275 000
Dividends	0	0	0	0
Other Current Debt	54 000	62 000	0	152 000
Total Current Debt	128 000	507 000	34 000	437 000
Total Equity and Debt	221 000	576 000	95 000	486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,81 %	12,86 %	19,67 %	−8,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,2 %	0,43 %	4,53 %	0,29 %
Current Ratio	1,73	1,14	2,79	1,11
Quick Ratio	1,73	1,14	2,79	1,11
Equity Ratio	0,42	0,12	0,64	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %