OPENSKY CONSULTING AS

0583 OSLO

Finances

Share Ownership

Return on Equity

301,69 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	336 000	634 000	293 000	0
Net Income	178 000	377 000	141 000	−10 000
Total Assets	262 000	654 000	189 000	32 000
Total Equity	59 000	31 000	154 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	336 000	634 000	293 000	0
Expenditure	106 000	150 000	117 000	10 000
Operating Profit	229 000	485 000	176 000	−10 000
Financial Income	0	0	2 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	2 000	0
Earnings Before Tax	229 000	484 000	179 000	−10 000
Tax	50 000	106 000	37 000	0
Net Income	178 000	377 000	141 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	262 000	654 000	189 000	32 000
Total Assets	262 000	654 000	189 000	32 000
Total Retained Equity	29 000	9 000	132 000	−10 000
Total Equity	59 000	31 000	154 000	12 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	203 000	623 000	35 000	20 000
Total Equity and Debt	262 000	654 000	189 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	336 000	634 000	293 000	0
Other Income	0	0	0	0
Revenue	336 000	634 000	293 000	0
Cost of Goods Sold	0	17 000	2 000	0
Salary Costs	1 000	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	106 000	150 000	117 000	10 000
Operating Profit	229 000	485 000	176 000	−10 000
Financial Income	0	0	2 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	2 000	0
Dividends	150 000	500 000	0	0
Net Income	178 000	377 000	141 000	−10 000

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	190 000	530 000	189 000	32 000
Total Current Assets	262 000	654 000	189 000	32 000
Total Assets	262 000	654 000	189 000	32 000
Total Equity	59 000	31 000	154 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	2 000	0
Unpaid Taxes	0	17 000	−4 000	0
Dividends	150 000	500 000	0	0
Other Current Debt	0	0	0	20 000
Total Current Debt	203 000	623 000	35 000	20 000
Total Equity and Debt	262 000	654 000	189 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	301,69 %	1 216,13 %	91,56 %	−83,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,15 %	76,5 %	60,07 %	-
Current Ratio	1,29	1,05	5,4	1,6
Quick Ratio	1,29	1,05	5,4	1,6
Equity Ratio	0,23	0,05	0,81	0,38
Gross Profit Margin	100 %	97,32 %	99,32 %	-