THE QUEEN'S CONSULTING AS

0668 OSLO

Finances

Share Ownership

Return on Equity

−34,18 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	81 000	0	26 000
Net Income	−189 000	−1 116 000	−57 000	−134 000
Total Assets	1 126 000	1 244 000	540 000	1 000
Total Equity	553 000	710 000	327 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	81 000	0	26 000
Expenditure	243 000	1 160 000	57 000	270 000
Operating Profit	−182 000	−1 079 000	−57 000	−109 000
Financial Income	0	0	0	0
Financial Costs	6 000	38 000	0	0
Financial Balance	−6 000	−38 000	0	0
Earnings Before Tax	−189 000	−1 116 000	−57 000	−109 000
Tax	0	0	0	25 000
Net Income	−189 000	−1 116 000	−57 000	−134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 122 000	1 153 000	155 000	0
Total Current Assets	4 000	91 000	385 000	1 000
Total Assets	1 126 000	1 244 000	540 000	1 000
Total Retained Equity	−1 553 000	−1 395 000	−279 000	−222 000
Total Equity	553 000	710 000	327 000	−66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	573 000	534 000	214 000	67 000
Total Equity and Debt	1 126 000	1 244 000	540 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	81 000	0	0
Other Income	0	0	0	26 000
Revenue	60 000	81 000	0	26 000
Cost of Goods Sold	1 000	222 000	60 000	2 000
Salary Costs	89 000	535 000	0	135 000
Depreciation	62 000	31 000	0	0
Impairment	0	0	0	0
Expenditure	243 000	1 160 000	57 000	270 000
Operating Profit	−182 000	−1 079 000	−57 000	−109 000
Financial Income	0	0	0	0
Financial Costs	6 000	38 000	0	0
Financial Balance	−6 000	−38 000	0	0
Dividends	0	0	0	0
Net Income	−189 000	−1 116 000	−57 000	−134 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 029 000	1 029 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	93 000	124 000	155 000	0
Fixtures	0	0	0	0
Total Tangible Assets	93 000	124 000	155 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 122 000	1 153 000	155 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	9 000	336 000	1 000
Total Current Assets	4 000	91 000	385 000	1 000
Total Assets	1 126 000	1 244 000	540 000	1 000
Total Equity	553 000	710 000	327 000	−66 000
Short-Term Group Debt	239 000	154 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	324 000	326 000	125 000	6 000
Unpaid Taxes	3 000	3 000	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	51 000	88 000	61 000
Total Current Debt	573 000	534 000	214 000	67 000
Total Equity and Debt	1 126 000	1 244 000	540 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−34,18 %	−157,18 %	−17,43 %	203,03 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−303,33 %	−1 332,1 %	-	−419,23 %
Current Ratio	0,01	0,17	1,8	0,01
Quick Ratio	0,01	0,17	1,8	0,01
Equity Ratio	0,49	0,57	0,61	−66
Gross Profit Margin	98,33 %	−174,07 %	-	92,31 %