VAAR CONSULTING AS

0161 OSLO

Finances

Share Ownership

Return on Equity

−56,57 %

Current Ratio

27,92

Debt-to-Equity Ratio

−8,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	89 000	135 000	461 000	3 000
Net Income	56 000	−55 000	−101 000	−13 000
Total Assets	726 000	720 000	1 091 000	0
Total Equity	−99 000	−156 000	−100 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	89 000	135 000	461 000	3 000
Expenditure	33 000	191 000	561 000	16 000
Operating Profit	56 000	−55 000	−101 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	56 000	−55 000	−101 000	−13 000
Tax	0	0	0	0
Net Income	56 000	−55 000	−101 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	31 000	0
Total Current Assets	726 000	720 000	1 061 000	0
Total Assets	726 000	720 000	1 091 000	0
Total Retained Equity	−120 000	−176 000	−121 000	−21 000
Total Equity	−99 000	−156 000	−100 000	0
Total Long-Term Debt	800 000	800 000	0	0
Total Current Debt	26 000	76 000	1 192 000	0
Total Equity and Debt	726 000	720 000	1 091 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	89 000	135 000	461 000	3 000
Other Income	0	0	0	0
Revenue	89 000	135 000	461 000	3 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	109 000	495 000	0
Depreciation	0	2 000	4 000	0
Impairment	0	0	0	0
Expenditure	33 000	191 000	561 000	16 000
Operating Profit	56 000	−55 000	−101 000	−13 000
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	56 000	−55 000	−101 000	−13 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	31 000
Total Tangible Assets	0	0	31 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	31 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	670 000	704 000	895 000
Total Current Assets	726 000	720 000	1 061 000
Total Assets	726 000	720 000	1 091 000
Total Equity	−99 000	−156 000	−100 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	800 000	800 000	0
Creditors	1 000	1 000	25 000
Unpaid Taxes	0	0	182 000
Dividends	0	0	0
Other Current Debt	25 000	75 000	985 000
Total Current Debt	26 000	76 000	1 192 000
Total Equity and Debt	726 000	720 000	1 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−56,57 %	35,26 %	101 %	-
Debt-to-Equity Ratio	−8,08	−5,13	−0	-
Operating Profit Margin	62,92 %	−40,74 %	−21,91 %	−433,33 %
Current Ratio	27,92	9,47	0,89	-
Quick Ratio	27,92	9,47	0,89	-
Equity Ratio	−0,14	−0,22	−0,09	-
Gross Profit Margin	100 %	100 %	100 %	100 %