BONSAKSEN CONSULTING AS

7088 HEIMDAL

Finances

Share Ownership

Return on Equity

28,09 %

Current Ratio

2,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 217 000	1 331 000	1 806 000	1 405 000
Net Income	132 000	299 000	689 000	484 000
Total Assets	724 000	1 276 000	1 134 000	841 000
Total Equity	470 000	338 000	719 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 217 000	1 331 000	1 806 000	1 405 000
Expenditure	960 000	977 000	925 000	787 000
Operating Profit	257 000	354 000	881 000	618 000
Financial Income	1 000	23 000	3 000	1 000
Financial Costs	70 000	0	1 000	0
Financial Balance	−69 000	23 000	2 000	1 000
Earnings Before Tax	188 000	377 000	883 000	619 000
Tax	57 000	78 000	195 000	135 000
Net Income	132 000	299 000	689 000	484 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	421 000	0	0
Total Current Assets	724 000	855 000	1 134 000	841 000
Total Assets	724 000	1 276 000	1 134 000	841 000
Total Retained Equity	440 000	308 000	689 000	200 000
Total Equity	470 000	338 000	719 000	230 000
Total Long-Term Debt	0	1 000	2 000	1 000
Total Current Debt	254 000	937 000	413 000	610 000
Total Equity and Debt	724 000	1 276 000	1 134 000	841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 217 000	1 331 000	1 806 000	1 405 000
Other Income	0	0	0	0
Revenue	1 217 000	1 331 000	1 806 000	1 405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	941 000	905 000	882 000	737 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	960 000	977 000	925 000	787 000
Operating Profit	257 000	354 000	881 000	618 000
Financial Income	1 000	23 000	3 000	1 000
Financial Costs	70 000	0	1 000	0
Financial Balance	−69 000	23 000	2 000	1 000
Dividends	0	680 000	200 000	278 000
Net Income	132 000	299 000	689 000	484 000

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	421 000	0	0
Total Fixed Assets	0	421 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	480 000	638 000	778 000	647 000
Total Current Assets	724 000	855 000	1 134 000	841 000
Total Assets	724 000	1 276 000	1 134 000	841 000
Total Equity	470 000	338 000	719 000	230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	1 000
Creditors	4 000	0	0	9 000
Unpaid Taxes	109 000	98 000	126 000	124 000
Dividends	0	680 000	200 000	278 000
Other Current Debt	83 000	79 000	93 000	66 000
Total Current Debt	254 000	937 000	413 000	610 000
Total Equity and Debt	724 000	1 276 000	1 134 000	841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,09 %	88,46 %	95,83 %	210,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,12 %	26,6 %	48,78 %	43,99 %
Current Ratio	2,85	0,91	2,75	1,38
Quick Ratio	2,85	0,91	2,75	1,38
Equity Ratio	0,65	0,26	0,63	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %