NORDHUS CONSULTING AS

0598 OSLO

Finances

Share Ownership

Return on Equity

234,65 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 113 000	1 079 000	1 829 000	890 000
Net Income	894 000	69 000	789 000	362 000
Total Assets	1 834 000	820 000	1 269 000	714 000
Total Equity	381 000	352 000	352 000	392 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 113 000	1 079 000	1 829 000	890 000
Expenditure	972 000	894 000	811 000	426 000
Operating Profit	1 141 000	185 000	1 019 000	464 000
Financial Income	5 000	2 000	3 000	0
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	0
Earnings Before Tax	1 146 000	187 000	1 022 000	464 000
Tax	252 000	118 000	233 000	102 000
Net Income	894 000	69 000	789 000	362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 834 000	820 000	1 269 000	714 000
Total Assets	1 834 000	820 000	1 269 000	714 000
Total Retained Equity	339 000	322 000	322 000	362 000
Total Equity	381 000	352 000	352 000	392 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 453 000	468 000	917 000	322 000
Total Equity and Debt	1 834 000	820 000	1 269 000	714 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 113 000	1 130 000	1 921 000	744 000
Other Income	0	−51 000	−91 000	146 000
Revenue	2 113 000	1 079 000	1 829 000	890 000
Cost of Goods Sold	0	0	0	0
Salary Costs	956 000	879 000	798 000	395 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	972 000	894 000	811 000	426 000
Operating Profit	1 141 000	185 000	1 019 000	464 000
Financial Income	5 000	2 000	3 000	0
Financial Costs	0	0	0	0
Financial Balance	5 000	2 000	3 000	0
Dividends	894 000	0	0	0
Net Income	894 000	69 000	789 000	362 000

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	1 643 000	406 000	1 166 000	366 000
Total Current Assets	1 834 000	820 000	1 269 000	714 000
Total Assets	1 834 000	820 000	1 269 000	714 000
Total Equity	381 000	352 000	352 000	392 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	14 000
Unpaid Taxes	136 000	194 000	135 000	171 000
Dividends	894 000	0	0	0
Other Current Debt	0	147 000	548 000	36 000
Total Current Debt	1 453 000	468 000	917 000	322 000
Total Equity and Debt	1 834 000	820 000	1 269 000	714 000

Financial indicators	2022	2021	2020	2019
Return on Equity	234,65 %	19,6 %	224,15 %	92,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	54 %	17,15 %	55,71 %	52,13 %
Current Ratio	1,26	1,75	1,38	2,22
Quick Ratio	1,26	1,75	1,38	2,22
Equity Ratio	0,21	0,43	0,28	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %