CHORD CONSULTING AS

1900 FETSUND

Finances

Return on Equity

9,87 %

Current Ratio

4,14

Debt-to-Equity Ratio

3,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 620 000	1 278 000	1 296 000	401 000
Net Income	198 000	2 127 000	66 000	85 000
Total Assets	8 742 000	9 008 000	7 902 000	231 000
Total Equity	2 006 000	2 308 000	180 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 620 000	1 278 000	1 296 000	401 000
Expenditure	1 175 000	1 212 000	1 210 000	293 000
Operating Profit	445 000	65 000	86 000	108 000
Financial Income	21 000	2 091 000	0	0
Financial Costs	207 000	0	0	0
Financial Balance	−186 000	2 091 000	0	0
Earnings Before Tax	259 000	2 156 000	86 000	108 000
Tax	60 000	29 000	21 000	24 000
Net Income	198 000	2 127 000	66 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 529 000	7 509 000	7 523 000	18 000
Total Current Assets	1 213 000	1 499 000	378 000	213 000
Total Assets	8 742 000	9 008 000	7 902 000	231 000
Total Retained Equity	1 976 000	2 278 000	150 000	85 000
Total Equity	2 006 000	2 308 000	180 000	115 000
Total Long-Term Debt	6 443 000	6 444 000	7 490 000	2 000
Total Current Debt	293 000	256 000	231 000	115 000
Total Equity and Debt	8 742 000	9 008 000	7 902 000	231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 620 000	1 278 000	1 296 000	401 000
Other Income	0	0	0	0
Revenue	1 620 000	1 278 000	1 296 000	401 000
Cost of Goods Sold	0	0	0	0
Salary Costs	879 000	995 000	984 000	156 000
Depreciation	28 000	14 000	7 000	1 000
Impairment	0	0	0	0
Expenditure	1 175 000	1 212 000	1 210 000	293 000
Operating Profit	445 000	65 000	86 000	108 000
Financial Income	21 000	2 091 000	0	0
Financial Costs	207 000	0	0	0
Financial Balance	−186 000	2 091 000	0	0
Dividends	500 000	0	0	0
Net Income	198 000	2 127 000	66 000	85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	22 000	36 000	18 000
Total Tangible Assets	40 000	22 000	36 000	18 000
Total Fiancial Fixed Assets	7 487 000	7 487 000	7 487 000	0
Total Fixed Assets	7 529 000	7 509 000	7 523 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	763 000	1 376 000	246 000	78 000
Total Current Assets	1 213 000	1 499 000	378 000	213 000
Total Assets	8 742 000	9 008 000	7 902 000	231 000
Total Equity	2 006 000	2 308 000	180 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 443 000	6 444 000	7 490 000	2 000
Creditors	14 000	1 000	1 000	0
Unpaid Taxes	135 000	119 000	106 000	76 000
Dividends	500 000	0	0	0
Other Current Debt	81 000	106 000	105 000	16 000
Total Current Debt	293 000	256 000	231 000	115 000
Total Equity and Debt	8 742 000	9 008 000	7 902 000	231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,87 %	92,16 %	36,67 %	73,91 %
Debt-to-Equity Ratio	3,21	2,79	41,61	0,02
Operating Profit Margin	27,47 %	5,09 %	6,64 %	26,93 %
Current Ratio	4,14	5,86	1,64	1,85
Quick Ratio	4,14	5,86	1,64	1,85
Equity Ratio	0,23	0,26	0,02	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %