INDUSTRI CONSULTING AS

1424 SKI

Finances

Share Ownership

Return on Equity

155,56 %

Current Ratio

1,27

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	563 000	388 000	4 000	2 318 000
Net Income	308 000	226 000	−165 000	85 000
Total Assets	739 000	431 000	134 000	761 000
Total Equity	198 000	90 000	−49 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	563 000	388 000	4 000	2 318 000
Expenditure	167 000	120 000	188 000	2 208 000
Operating Profit	395 000	269 000	−185 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−4 000	0
Earnings Before Tax	395 000	268 000	−189 000	109 000
Tax	87 000	42 000	−24 000	24 000
Net Income	308 000	226 000	−165 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	65 000	0	0
Total Current Assets	687 000	366 000	134 000	761 000
Total Assets	739 000	431 000	134 000	761 000
Total Retained Equity	168 000	60 000	−79 000	85 000
Total Equity	198 000	90 000	−49 000	115 000
Total Long-Term Debt	2 000	2 000	0	0
Total Current Debt	539 000	339 000	183 000	645 000
Total Equity and Debt	739 000	431 000	134 000	761 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	563 000	388 000	4 000	2 318 000
Other Income	0	0	0	0
Revenue	563 000	388 000	4 000	2 318 000
Cost of Goods Sold	0	0	3 000	4 000
Salary Costs	17 000	15 000	119 000	1 910 000
Depreciation	13 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	167 000	120 000	188 000	2 208 000
Operating Profit	395 000	269 000	−185 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−4 000	0
Dividends	200 000	87 000	0	0
Net Income	308 000	226 000	−165 000	85 000

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	52 000	65 000	0	0
Total Tangible Assets	52 000	65 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	65 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	72 000	95 000	5 000	287 000
Total Current Assets	687 000	366 000	134 000	761 000
Total Assets	739 000	431 000	134 000	761 000
Total Equity	198 000	90 000	−49 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	0	0
Creditors	6 000	29 000	23 000	37 000
Unpaid Taxes	85 000	23 000	0	169 000
Dividends	200 000	87 000	0	0
Other Current Debt	160 000	160 000	160 000	416 000
Total Current Debt	539 000	339 000	183 000	645 000
Total Equity and Debt	739 000	431 000	134 000	761 000

Financial indicators	2022	2021	2020	2019
Return on Equity	155,56 %	251,11 %	336,73 %	73,91 %
Debt-to-Equity Ratio	0,01	0,02	−0	0
Operating Profit Margin	70,16 %	69,33 %	−4 625 %	4,7 %
Current Ratio	1,27	1,08	0,73	1,18
Quick Ratio	1,27	1,08	0,73	1,18
Equity Ratio	0,27	0,21	−0,37	0,15
Gross Profit Margin	100 %	100 %	25 %	99,83 %