BANZAI CONSULTING AS

1455 NORDRE FROGN

Finances

Return on Equity

52,03 %

Current Ratio

79,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 386 000	597 000	399 000	−20 000
Total Assets	2 683 000	1 289 000	691 000	292 000
Total Equity	2 664 000	1 278 000	681 000	282 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	7 000	1 000	1 000	20 000
Operating Profit	−7 000	−1 000	−1 000	−20 000
Financial Income	1 401 000	600 000	400 000	0
Financial Costs	0	0	0	0
Financial Balance	1 401 000	600 000	400 000	0
Earnings Before Tax	1 394 000	599 000	399 000	−20 000
Tax	8 000	2 000	0	0
Net Income	1 386 000	597 000	399 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 085 000	710 000	10 000	10 000
Total Current Assets	1 598 000	579 000	681 000	282 000
Total Assets	2 683 000	1 289 000	691 000	292 000
Total Retained Equity	2 634 000	1 248 000	651 000	252 000
Total Equity	2 664 000	1 278 000	681 000	282 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 000	12 000	10 000	10 000
Total Equity and Debt	2 683 000	1 289 000	691 000	292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	1 000	1 000	20 000
Operating Profit	−7 000	−1 000	−1 000	−20 000
Financial Income	1 401 000	600 000	400 000	0
Financial Costs	0	0	0	0
Financial Balance	1 401 000	600 000	400 000	0
Dividends	0	0	0	0
Net Income	1 386 000	597 000	399 000	−20 000

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	1 075 000	700 000	0	0
Total Tangible Assets	1 075 000	700 000	0	0
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	1 085 000	710 000	10 000	10 000
Stock	0	0	0	0
Total Investments	52 000	0	0	0
Cash, Bank	1 546 000	579 000	681 000	282 000
Total Current Assets	1 598 000	579 000	681 000	282 000
Total Assets	2 683 000	1 289 000	691 000	292 000
Total Equity	2 664 000	1 278 000	681 000	282 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	10 000	10 000	10 000
Total Current Debt	20 000	12 000	10 000	10 000
Total Equity and Debt	2 683 000	1 289 000	691 000	292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,03 %	46,71 %	58,59 %	−7,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	79,9	48,25	68,1	28,2
Quick Ratio	79,9	48,25	68,1	28,2
Equity Ratio	0,99	0,99	0,99	0,97
Gross Profit Margin	-	-	-	-