MARITIME KONSULENTER AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

126,44 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 421 000	1 328 000	1 920 000	1 968 000
Net Income	−416 000	100 000	127 000	−70 000
Total Assets	84 000	330 000	312 000	203 000
Total Equity	−329 000	87 000	−13 000	−140 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 421 000	1 328 000	1 920 000	1 968 000
Expenditure	1 835 000	1 196 000	1 757 000	2 056 000
Operating Profit	−414 000	132 000	163 000	−88 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	−3 000	−3 000	−1 000	−3 000
Earnings Before Tax	−416 000	129 000	163 000	−90 000
Tax	0	28 000	36 000	−20 000
Net Income	−416 000	100 000	127 000	−70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	20 000	32 000	48 000
Total Current Assets	64 000	310 000	280 000	155 000
Total Assets	84 000	330 000	312 000	203 000
Total Retained Equity	−345 000	71 000	−30 000	−156 000
Total Equity	−329 000	87 000	−13 000	−140 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	414 000	243 000	326 000	343 000
Total Equity and Debt	84 000	330 000	312 000	203 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 318 000	1 312 000	1 910 000	1 968 000
Other Income	103 000	15 000	10 000	0
Revenue	1 421 000	1 328 000	1 920 000	1 968 000
Cost of Goods Sold	0	0	10 000	2 000
Salary Costs	1 236 000	744 000	1 142 000	1 521 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 835 000	1 196 000	1 757 000	2 056 000
Operating Profit	−414 000	132 000	163 000	−88 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	−3 000	−3 000	−1 000	−3 000
Dividends	0	0	0	0
Net Income	−416 000	100 000	127 000	−70 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	12 000	48 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	20 000	20 000	0
Total Tangible Assets	20 000	20 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	20 000	32 000	48 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	88 000	201 000	88 000
Total Current Assets	64 000	310 000	280 000	155 000
Total Assets	84 000	330 000	312 000	203 000
Total Equity	−329 000	87 000	−13 000	−140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	37 000	78 000	104 000	24 000
Unpaid Taxes	69 000	29 000	114 000	152 000
Dividends	0	0	0	0
Other Current Debt	171 000	120 000	107 000	167 000
Total Current Debt	414 000	243 000	326 000	343 000
Total Equity and Debt	84 000	330 000	312 000	203 000

Financial indicators	2022	2021	2020	2019
Return on Equity	126,44 %	114,94 %	−976,92 %	50 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−29,13 %	9,94 %	8,49 %	−4,47 %
Current Ratio	0,15	1,28	0,86	0,45
Quick Ratio	0,15	1,28	0,86	0,45
Equity Ratio	−3,92	0,26	−0,04	−0,69
Gross Profit Margin	100 %	100 %	99,48 %	99,9 %