NOR-KONSULENTEN AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

7,85 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	911 000	1 061 000	876 000	746 000
Net Income	19 000	16 000	66 000	−3 000
Total Assets	608 000	537 000	529 000	370 000
Total Equity	242 000	224 000	207 000	142 000

Income (NOK)	2022	2021	2020	2019
Revenue	911 000	1 061 000	876 000	746 000
Expenditure	892 000	1 045 000	811 000	749 000
Operating Profit	19 000	16 000	66 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	19 000	16 000	66 000	−3 000
Tax	0	0	0	0
Net Income	19 000	16 000	66 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	608 000	537 000	529 000	370 000
Total Assets	608 000	537 000	529 000	370 000
Total Retained Equity	142 000	124 000	107 000	42 000
Total Equity	242 000	224 000	207 000	142 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	366 000	314 000	321 000	229 000
Total Equity and Debt	608 000	537 000	529 000	370 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	911 000	1 061 000	876 000	746 000
Other Income	0	0	0	0
Revenue	911 000	1 061 000	876 000	746 000
Cost of Goods Sold	42 000	100 000	19 000	32 000
Salary Costs	564 000	623 000	502 000	432 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	892 000	1 045 000	811 000	749 000
Operating Profit	19 000	16 000	66 000	−3 000
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	19 000	16 000	66 000	−3 000

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	591 000	474 000	513 000	338 000
Total Current Assets	608 000	537 000	529 000	370 000
Total Assets	608 000	537 000	529 000	370 000
Total Equity	242 000	224 000	207 000	142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	1 000	1 000	2 000
Unpaid Taxes	242 000	251 000	271 000	182 000
Dividends	0	0	0	0
Other Current Debt	121 000	61 000	49 000	45 000
Total Current Debt	366 000	314 000	321 000	229 000
Total Equity and Debt	608 000	537 000	529 000	370 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,85 %	7,14 %	31,88 %	−2,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,09 %	1,51 %	7,53 %	−0,4 %
Current Ratio	1,66	1,71	1,65	1,62
Quick Ratio	1,66	1,71	1,65	1,62
Equity Ratio	0,4	0,42	0,39	0,38
Gross Profit Margin	95,39 %	90,57 %	97,83 %	95,71 %