OLSEN CONSULTANTS AS

4340 BRYNE

Finances

Share Ownership

Return on Equity

456 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 039 000	798 000	0	0
Net Income	342 000	318 000	−510 000	−13 000
Total Assets	332 000	379 000	0	0
Total Equity	75 000	−267 000	−585 000	−75 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 039 000	798 000	0	0
Expenditure	685 000	480 000	510 000	13 000
Operating Profit	354 000	318 000	−510 000	−13 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	354 000	318 000	−510 000	−13 000
Tax	13 000	0	0	0
Net Income	342 000	318 000	−510 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	63 000	0	0
Total Current Assets	260 000	315 000	0	0
Total Assets	332 000	379 000	0	0
Total Retained Equity	45 000	−297 000	−615 000	−105 000
Total Equity	75 000	−267 000	−585 000	−75 000
Total Long-Term Debt	0	94 000	251 000	0
Total Current Debt	257 000	552 000	334 000	75 000
Total Equity and Debt	332 000	379 000	0	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 039 000	798 000	0	0
Other Income	0	0	0	0
Revenue	1 039 000	798 000	0	0
Cost of Goods Sold	288 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	52 000	32 000	0	0
Impairment	0	0	0	0
Expenditure	685 000	480 000	510 000	13 000
Operating Profit	354 000	318 000	−510 000	−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	342 000	318 000	−510 000	−13 000

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	72 000	63 000	0	0
Total Tangible Assets	72 000	63 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 000	63 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	55 000	315 000	0	0
Total Current Assets	260 000	315 000	0	0
Total Assets	332 000	379 000	0	0
Total Equity	75 000	−267 000	−585 000	−75 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	94 000	251 000	0
Creditors	100 000	202 000	257 000	0
Unpaid Taxes	39 000	46 000	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	105 000	304 000	75 000	73 000
Total Current Debt	257 000	552 000	334 000	75 000
Total Equity and Debt	332 000	379 000	0	0

Financial indicators	2022	2021	2020	2019
Return on Equity	456 %	−119,1 %	87,18 %	17,33 %
Debt-to-Equity Ratio	0	−0,35	−0,43	−0
Operating Profit Margin	34,07 %	39,85 %	-	-
Current Ratio	1,01	0,57	0	0
Quick Ratio	1,01	0,57	0	0
Equity Ratio	0,23	−0,7	-	-
Gross Profit Margin	72,28 %	100 %	-	-