PIM CONSULTING AS

5236 RÅDAL

Finances

Share Ownership

Return on Equity

352,94 %

Current Ratio

0,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	262 000	138 000	2 167 000	1 300 000
Net Income	180 000	8 000	495 000	279 000
Total Assets	243 000	258 000	987 000	744 000
Total Equity	51 000	51 000	44 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	262 000	138 000	2 167 000	1 300 000
Expenditure	80 000	128 000	1 671 000	1 021 000
Operating Profit	181 000	10 000	496 000	279 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	181 000	10 000	497 000	280 000
Tax	1 000	3 000	1 000	1 000
Net Income	180 000	8 000	495 000	279 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 000	97 000	0	0
Total Current Assets	175 000	161 000	987 000	744 000
Total Assets	243 000	258 000	987 000	744 000
Total Retained Equity	21 000	21 000	14 000	9 000
Total Equity	51 000	51 000	44 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	192 000	207 000	943 000	705 000
Total Equity and Debt	243 000	258 000	987 000	744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	262 000	138 000	2 167 000	1 300 000
Other Income	0	0	0	0
Revenue	262 000	138 000	2 167 000	1 300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	1 000	1 568 000	860 000
Depreciation	29 000	31 000	0	0
Impairment	0	0	0	0
Expenditure	80 000	128 000	1 671 000	1 021 000
Operating Profit	181 000	10 000	496 000	279 000
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	180 000	8 000	495 000	279 000

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	68 000	0	0	0
Total Tangible Assets	68 000	97 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	68 000	97 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	103 000	385 000	538 000
Total Current Assets	175 000	161 000	987 000	744 000
Total Assets	243 000	258 000	987 000	744 000
Total Equity	51 000	51 000	44 000	39 000
Short-Term Group Debt	180 000	172 000	490 000	270 000
Total Long-Term Debt	0	0	0	0
Creditors	−3 000	−3 000	42 000	1 000
Unpaid Taxes	13 000	35 000	161 000	164 000
Dividends	0	0	0	0
Other Current Debt	0	0	249 000	270 000
Total Current Debt	192 000	207 000	943 000	705 000
Total Equity and Debt	243 000	258 000	987 000	744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	352,94 %	15,69 %	1 125 %	715,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,08 %	7,25 %	22,89 %	21,46 %
Current Ratio	0,91	0,78	1,05	1,06
Quick Ratio	0,91	0,78	1,05	1,06
Equity Ratio	0,21	0,2	0,04	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %