AE CONSULT AS

1383 ASKER

Finances

Share Ownership

Return on Equity

134,45 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 211 000	794 000	835 000	1 062 000
Net Income	640 000	390 000	401 000	9 000
Total Assets	476 000	531 000	631 000	493 000
Total Equity	476 000	531 000	631 000	493 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 211 000	794 000	835 000	1 062 000
Expenditure	570 000	402 000	432 000	1 052 000
Operating Profit	640 000	392 000	403 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	640 000	392 000	403 000	11 000
Tax	0	2 000	2 000	2 000
Net Income	640 000	390 000	401 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	430 000	443 000	459 000
Total Current Assets	56 000	101 000	188 000	34 000
Total Assets	476 000	531 000	631 000	493 000
Total Retained Equity	446 000	501 000	601 000	463 000
Total Equity	476 000	531 000	631 000	493 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	476 000	531 000	631 000	493 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 211 000	794 000	835 000	1 062 000
Other Income	0	0	0	0
Revenue	1 211 000	794 000	835 000	1 062 000
Cost of Goods Sold	0	0	0	0
Salary Costs	560 000	389 000	416 000	550 000
Depreciation	10 000	13 000	16 000	20 000
Impairment	0	0	0	0
Expenditure	570 000	402 000	432 000	1 052 000
Operating Profit	640 000	392 000	403 000	11 000
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	640 000	390 000	401 000	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	41 000	51 000	64 000	80 000
Fixtures	379 000	379 000	379 000	379 000
Total Tangible Assets	420 000	430 000	443 000	459 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	420 000	430 000	443 000	459 000
Stock	0	0	0	0
Total Investments	30 000	30 000	30 000	30 000
Cash, Bank	26 000	71 000	158 000	4 000
Total Current Assets	56 000	101 000	188 000	34 000
Total Assets	476 000	531 000	631 000	493 000
Total Equity	476 000	531 000	631 000	493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	476 000	531 000	631 000	493 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,45 %	73,45 %	63,55 %	1,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,85 %	49,37 %	48,26 %	1,04 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %