DSN CONSULTING AS

6009 ÅLESUND

Finances

Share Ownership

Return on Equity

64,91 %

Current Ratio

5,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	127 000	201 000	142 000	165 000
Net Income	74 000	140 000	83 000	8 000
Total Assets	140 000	221 000	170 000	53 000
Total Equity	114 000	170 000	129 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	127 000	201 000	142 000	165 000
Expenditure	31 000	22 000	35 000	155 000
Operating Profit	95 000	179 000	107 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	95 000	179 000	107 000	10 000
Tax	21 000	39 000	24 000	2 000
Net Income	74 000	140 000	83 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	77 000	7 000
Total Current Assets	140 000	221 000	93 000	46 000
Total Assets	140 000	221 000	170 000	53 000
Total Retained Equity	84 000	140 000	99 000	16 000
Total Equity	114 000	170 000	129 000	46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	26 000	51 000	41 000	7 000
Total Equity and Debt	140 000	221 000	170 000	53 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	127 000	201 000	142 000	165 000
Other Income	0	0	0	0
Revenue	127 000	201 000	142 000	165 000
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	31 000	22 000	35 000	155 000
Operating Profit	95 000	179 000	107 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	130 000	99 000	0	0
Net Income	74 000	140 000	83 000	8 000

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	77 000	7 000
Total Fixed Assets	0	0	77 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	217 000	40 000	17 000
Total Current Assets	140 000	221 000	93 000	46 000
Total Assets	140 000	221 000	170 000	53 000
Total Equity	114 000	170 000	129 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	3 000	0	0
Unpaid Taxes	0	9 000	17 000	5 000
Dividends	130 000	99 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	26 000	51 000	41 000	7 000
Total Equity and Debt	140 000	221 000	170 000	53 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,91 %	82,35 %	64,34 %	17,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,8 %	89,05 %	75,35 %	6,06 %
Current Ratio	5,38	4,33	2,27	6,57
Quick Ratio	5,38	4,33	2,27	6,57
Equity Ratio	0,81	0,77	0,76	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %