NETTSIDEKONSULENTEN AS

1408 KRÅKSTAD

Finances

Share Ownership

Return on Equity

76,19 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 208 000	652 000	475 000	217 000
Net Income	144 000	158 000	−32 000	9 000
Total Assets	503 000	272 000	68 000	84 000
Total Equity	189 000	159 000	2 000	34 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 208 000	652 000	475 000	217 000
Expenditure	1 024 000	461 000	506 000	205 000
Operating Profit	184 000	192 000	−31 000	12 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	185 000	192 000	−32 000	12 000
Tax	41 000	34 000	0	3 000
Net Income	144 000	158 000	−32 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	503 000	272 000	68 000	84 000
Total Assets	503 000	272 000	68 000	84 000
Total Retained Equity	159 000	135 000	−23 000	9 000
Total Equity	189 000	159 000	2 000	34 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	314 000	113 000	66 000	50 000
Total Equity and Debt	503 000	272 000	68 000	84 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 208 000	652 000	475 000	217 000
Other Income	0	0	0	0
Revenue	1 208 000	652 000	475 000	217 000
Cost of Goods Sold	11 000	0	13 000	0
Salary Costs	915 000	448 000	482 000	203 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 024 000	461 000	506 000	205 000
Operating Profit	184 000	192 000	−31 000	12 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	115 000	0	0	0
Net Income	144 000	158 000	−32 000	9 000

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	240 000	212 000	68 000	70 000
Total Current Assets	503 000	272 000	68 000	84 000
Total Assets	503 000	272 000	68 000	84 000
Total Equity	189 000	159 000	2 000	34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	1 000	0	0
Unpaid Taxes	41 000	27 000	13 000	26 000
Dividends	115 000	0	0	0
Other Current Debt	101 000	49 000	52 000	22 000
Total Current Debt	314 000	113 000	66 000	50 000
Total Equity and Debt	503 000	272 000	68 000	84 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,19 %	99,37 %	−1 600 %	26,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,23 %	29,45 %	−6,53 %	5,53 %
Current Ratio	1,6	2,41	1,03	1,68
Quick Ratio	1,6	2,41	1,03	1,68
Equity Ratio	0,38	0,58	0,03	0,4
Gross Profit Margin	99,09 %	100 %	97,26 %	100 %