KLAMI CONSULTING AS

0491 OSLO

Finances

Share Ownership

Return on Equity

23,18 %

Current Ratio

4,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 432 000	4 731 000	4 241 000	3 787 000
Net Income	2 249 000	2 670 000	2 282 000	1 969 000
Total Assets	11 736 000	11 938 000	6 203 000	3 791 000
Total Equity	9 701 000	7 752 000	5 082 000	2 800 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 432 000	4 731 000	4 241 000	3 787 000
Expenditure	1 514 000	1 294 000	1 318 000	1 260 000
Operating Profit	1 918 000	3 436 000	2 923 000	2 527 000
Financial Income	867 000	75 000	5 000	1 000
Financial Costs	143 000	88 000	2 000	1 000
Financial Balance	724 000	−13 000	3 000	0
Earnings Before Tax	2 642 000	3 423 000	2 926 000	2 528 000
Tax	393 000	753 000	644 000	559 000
Net Income	2 249 000	2 670 000	2 282 000	1 969 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 300 000	9 490 000	3 922 000	1 745 000
Total Current Assets	8 436 000	2 448 000	2 281 000	2 046 000
Total Assets	11 736 000	11 938 000	6 203 000	3 791 000
Total Retained Equity	9 677 000	7 727 000	5 057 000	2 775 000
Total Equity	9 701 000	7 752 000	5 082 000	2 800 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 035 000	4 186 000	1 121 000	991 000
Total Equity and Debt	11 736 000	11 938 000	6 203 000	3 791 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 432 000	4 731 000	4 241 000	3 787 000
Other Income	0	0	0	0
Revenue	3 432 000	4 731 000	4 241 000	3 787 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 323 000	1 146 000	1 127 000	1 133 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 514 000	1 294 000	1 318 000	1 260 000
Operating Profit	1 918 000	3 436 000	2 923 000	2 527 000
Financial Income	867 000	75 000	5 000	1 000
Financial Costs	143 000	88 000	2 000	1 000
Financial Balance	724 000	−13 000	3 000	0
Dividends	300 000	0	0	0
Net Income	2 249 000	2 670 000	2 282 000	1 969 000

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	3 300 000	9 490 000	3 922 000	1 745 000
Total Fixed Assets	3 300 000	9 490 000	3 922 000	1 745 000
Stock	0	0	0	0
Total Investments	6 497 000	0	0	0
Cash, Bank	1 582 000	1 911 000	2 018 000	1 816 000
Total Current Assets	8 436 000	2 448 000	2 281 000	2 046 000
Total Assets	11 736 000	11 938 000	6 203 000	3 791 000
Total Equity	9 701 000	7 752 000	5 082 000	2 800 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	2 000	25 000	20 000
Unpaid Taxes	182 000	311 000	342 000	306 000
Dividends	300 000	0	0	0
Other Current Debt	1 130 000	3 120 000	111 000	107 000
Total Current Debt	2 035 000	4 186 000	1 121 000	991 000
Total Equity and Debt	11 736 000	11 938 000	6 203 000	3 791 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,18 %	34,44 %	44,9 %	70,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,89 %	72,63 %	68,92 %	66,73 %
Current Ratio	4,15	0,58	2,03	2,06
Quick Ratio	4,15	0,58	2,03	2,06
Equity Ratio	0,83	0,65	0,82	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %