MOSER CONSULTING AS

0553 OSLO

Finances

Share Ownership

Return on Equity

23,85 %

Current Ratio

7,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 141 000	1 982 000	2 013 000	640 000
Net Income	745 000	1 257 000	788 000	309 000
Total Assets	3 638 000	2 885 000	1 587 000	583 000
Total Equity	3 124 000	2 379 000	1 122 000	334 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 141 000	1 982 000	2 013 000	640 000
Expenditure	1 028 000	951 000	1 023 000	244 000
Operating Profit	1 114 000	1 031 000	991 000	396 000
Financial Income	0	459 000	21 000	0
Financial Costs	171 000	0	3 000	0
Financial Balance	−171 000	459 000	18 000	0
Earnings Before Tax	943 000	1 491 000	1 009 000	396 000
Tax	198 000	233 000	221 000	87 000
Net Income	745 000	1 257 000	788 000	309 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	18 000	0
Total Current Assets	3 638 000	2 875 000	1 569 000	583 000
Total Assets	3 638 000	2 885 000	1 587 000	583 000
Total Retained Equity	3 094 000	2 355 000	1 098 000	309 000
Total Equity	3 124 000	2 379 000	1 122 000	334 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	514 000	505 000	465 000	249 000
Total Equity and Debt	3 638 000	2 885 000	1 587 000	583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 141 000	1 982 000	2 013 000	640 000
Other Income	0	0	0	0
Revenue	2 141 000	1 982 000	2 013 000	640 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 003 000	916 000	990 000	223 000
Depreciation	9 000	9 000	9 000	0
Impairment	0	0	0	0
Expenditure	1 028 000	951 000	1 023 000	244 000
Operating Profit	1 114 000	1 031 000	991 000	396 000
Financial Income	0	459 000	21 000	0
Financial Costs	171 000	0	3 000	0
Financial Balance	−171 000	459 000	18 000	0
Dividends	0	0	0	0
Net Income	745 000	1 257 000	788 000	309 000

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	9 000	18 000	0
Total Tangible Assets	0	9 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	9 000	18 000	0
Stock	0	0	0	0
Total Investments	2 297 000	2 168 000	1 001 000	0
Cash, Bank	877 000	299 000	93 000	402 000
Total Current Assets	3 638 000	2 875 000	1 569 000	583 000
Total Assets	3 638 000	2 885 000	1 587 000	583 000
Total Equity	3 124 000	2 379 000	1 122 000	334 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	142 000	172 000	138 000	139 000
Dividends	0	0	0	0
Other Current Debt	164 000	96 000	105 000	23 000
Total Current Debt	514 000	505 000	465 000	249 000
Total Equity and Debt	3 638 000	2 885 000	1 587 000	583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,85 %	52,84 %	70,23 %	92,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,03 %	52,02 %	49,23 %	61,88 %
Current Ratio	7,08	5,69	3,37	2,34
Quick Ratio	7,08	5,69	3,37	2,34
Equity Ratio	0,86	0,82	0,71	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %