VU CONSULTING AS

0661 OSLO

Finances

Share Ownership

Return on Equity

58,46 %

Current Ratio

1,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 129 000	173 000	0	0
Net Income	297 000	162 000	−2 000	−96 000
Total Assets	1 041 000	211 000	0	0
Total Equity	508 000	211 000	49 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 129 000	173 000	0	0
Expenditure	1 700 000	11 000	2 000	96 000
Operating Profit	428 000	162 000	−2 000	−96 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	428 000	162 000	−2 000	−96 000
Tax	132 000	0	0	0
Net Income	297 000	162 000	−2 000	−96 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 041 000	211 000	0	0
Total Assets	1 041 000	211 000	0	0
Total Retained Equity	478 000	181 000	0	0
Total Equity	508 000	211 000	49 000	52 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	533 000	0	0	0
Total Equity and Debt	1 041 000	211 000	49 000	52 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 129 000	173 000	0	0
Other Income	0	0	0	0
Revenue	2 129 000	173 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	1 509 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 700 000	11 000	2 000	96 000
Operating Profit	428 000	162 000	−2 000	−96 000
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	297 000	162 000	−2 000	−96 000

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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	670 000	211 000	0	0
Total Current Assets	1 041 000	211 000	0	0
Total Assets	1 041 000	211 000	0	0
Total Equity	508 000	211 000	49 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	297 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	140 000	0	0	0
Total Current Debt	533 000	0	0	0
Total Equity and Debt	1 041 000	211 000	49 000	52 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,46 %	76,78 %	−4,08 %	−184,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,1 %	93,64 %	-	-
Current Ratio	1,95	-	-	-
Quick Ratio	1,95	-	-	-
Equity Ratio	0,49	1	-	-
Gross Profit Margin	100 %	100 %	-	-