A-KONSULENTTJENESTER AS

1357 BEKKESTUA

Finances

Share Ownership

Return on Equity

93,46 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 119 000	572 000	0	0
Net Income	486 000	416 000	−13 000	−9 000
Total Assets	1 838 000	721 000	1 000	11 000
Total Equity	520 000	414 000	−2 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 119 000	572 000	0	0
Expenditure	6 486 000	47 000	13 000	10 000
Operating Profit	633 000	525 000	−13 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	633 000	525 000	−13 000	−9 000
Tax	146 000	108 000	0	0
Net Income	486 000	416 000	−13 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	117 000	0	0	0
Total Current Assets	1 721 000	721 000	1 000	11 000
Total Assets	1 838 000	721 000	1 000	11 000
Total Retained Equity	496 000	390 000	−27 000	−14 000
Total Equity	520 000	414 000	−2 000	11 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	1 316 000	307 000	3 000	0
Total Equity and Debt	1 838 000	721 000	1 000	11 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 119 000	572 000	0	0
Other Income	0	0	0	0
Revenue	7 119 000	572 000	0	0
Cost of Goods Sold	5 448 000	0	0	0
Salary Costs	765 000	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	6 486 000	47 000	13 000	10 000
Operating Profit	633 000	525 000	−13 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	380 000	0	0	0
Net Income	486 000	416 000	−13 000	−9 000

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	46 000	0	0	0
Total Tangible Assets	46 000	0	0	0
Total Fiancial Fixed Assets	71 000	0	0	0
Total Fixed Assets	117 000	0	0	0
Stock	503 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	523 000	69 000	1 000	11 000
Total Current Assets	1 721 000	721 000	1 000	11 000
Total Assets	1 838 000	721 000	1 000	11 000
Total Equity	520 000	414 000	−2 000	11 000
Short-Term Group Debt	2 000	22 000	2 000	0
Total Long-Term Debt	1 000	0	0	0
Creditors	822 000	37 000	1 000	0
Unpaid Taxes	266 000	135 000	0	0
Dividends	380 000	0	0	0
Other Current Debt	80 000	4 000	0	0
Total Current Debt	1 316 000	307 000	3 000	0
Total Equity and Debt	1 838 000	721 000	1 000	11 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,46 %	100,48 %	650 %	−81,82 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	8,89 %	91,78 %	-	-
Current Ratio	1,31	2,35	0,33	-
Quick Ratio	2,12	2,35	0,33	-
Equity Ratio	0,28	0,57	−2	1
Gross Profit Margin	23,47 %	100 %	-	-