PRESTIGE CONSULTING AS

8020 BODØ

Finances

Share Ownership

Return on Equity

44,93 %

Current Ratio

0,28

Debt-to-Equity Ratio

4,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 527 000	770 000	155 000	0
Net Income	399 000	391 000	110 000	−2 000
Total Assets	5 429 000	5 559 000	173 000	24 000
Total Equity	888 000	886 000	30 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 527 000	770 000	155 000	0
Expenditure	834 000	209 000	16 000	2 000
Operating Profit	694 000	561 000	138 000	−2 000
Financial Income	0	0	0	0
Financial Costs	182 000	59 000	0	0
Financial Balance	−182 000	−59 000	0	0
Earnings Before Tax	512 000	502 000	138 000	−2 000
Tax	113 000	111 000	29 000	0
Net Income	399 000	391 000	110 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 268 000	5 325 000	117 000	24 000
Total Current Assets	161 000	233 000	56 000	0
Total Assets	5 429 000	5 559 000	173 000	24 000
Total Retained Equity	14 000	11 000	6 000	−2 000
Total Equity	888 000	886 000	30 000	23 000
Total Long-Term Debt	3 966 000	4 039 000	0	0
Total Current Debt	575 000	634 000	143 000	2 000
Total Equity and Debt	5 429 000	5 559 000	173 000	24 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 338 000	730 000	146 000	0
Other Income	188 000	41 000	9 000	0
Revenue	1 527 000	770 000	155 000	0
Cost of Goods Sold	2 000	2 000	0	0
Salary Costs	172 000	1 000	0	0
Depreciation	6 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	834 000	209 000	16 000	2 000
Operating Profit	694 000	561 000	138 000	−2 000
Financial Income	0	0	0	0
Financial Costs	182 000	59 000	0	0
Financial Balance	−182 000	−59 000	0	0
Dividends	0	0	0	0
Net Income	399 000	391 000	110 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 218 000	5 218 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	55 000	0	0
Total Tangible Assets	5 268 000	5 273 000	0	0
Total Fiancial Fixed Assets	0	52 000	117 000	24 000
Total Fixed Assets	5 268 000	5 325 000	117 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	84 000	113 000	26 000	0
Total Current Assets	161 000	233 000	56 000	0
Total Assets	5 429 000	5 559 000	173 000	24 000
Total Equity	888 000	886 000	30 000	23 000
Short-Term Group Debt	508 000	494 000	131 000	0
Total Long-Term Debt	3 966 000	4 039 000	0	0
Creditors	42 000	49 000	0	0
Unpaid Taxes	0	10 000	12 000	0
Dividends	0	0	0	0
Other Current Debt	24 000	81 000	0	2 000
Total Current Debt	575 000	634 000	143 000	2 000
Total Equity and Debt	5 429 000	5 559 000	173 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,93 %	44,13 %	366,67 %	−8,7 %
Debt-to-Equity Ratio	4,47	4,56	0	0
Operating Profit Margin	45,45 %	72,86 %	89,03 %	-
Current Ratio	0,28	0,37	0,39	0
Quick Ratio	0,28	0,37	0,39	0
Equity Ratio	0,16	0,16	0,17	0,96
Gross Profit Margin	99,87 %	99,74 %	100 %	-