MSN CONSULTING AS

1390 VOLLEN

Finances

Return on Equity

15,4 %

Current Ratio

2,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 832 000	2 523 000	1 401 000
Net Income	85 000	266 000	171 000
Total Assets	871 000	834 000	486 000
Total Equity	552 000	467 000	201 000

Income (NOK)	2022	2021	2020
Revenue	1 832 000	2 523 000	1 401 000
Expenditure	1 722 000	2 182 000	1 180 000
Operating Profit	110 000	341 000	221 000
Financial Income	10 000	0	0
Financial Costs	14 000	0	1 000
Financial Balance	−4 000	0	−1 000
Earnings Before Tax	106 000	341 000	220 000
Tax	21 000	75 000	48 000
Net Income	85 000	266 000	171 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	871 000	834 000	486 000
Total Assets	871 000	834 000	486 000
Total Retained Equity	522 000	437 000	171 000
Total Equity	552 000	467 000	201 000
Total Long-Term Debt	0	0	0
Total Current Debt	319 000	367 000	284 000
Total Equity and Debt	871 000	834 000	486 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 832 000	2 523 000	1 401 000
Other Income	0	0	0
Revenue	1 832 000	2 523 000	1 401 000
Cost of Goods Sold	0	846 000	0
Salary Costs	1 612 000	1 216 000	1 067 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 722 000	2 182 000	1 180 000
Operating Profit	110 000	341 000	221 000
Financial Income	10 000	0	0
Financial Costs	14 000	0	1 000
Financial Balance	−4 000	0	−1 000
Dividends	0	0	0
Net Income	85 000	266 000	171 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	298 000	30 000	0
Cash, Bank	427 000	489 000	358 000
Total Current Assets	871 000	834 000	486 000
Total Assets	871 000	834 000	486 000
Total Equity	552 000	467 000	201 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	18 000	0
Unpaid Taxes	192 000	174 000	141 000
Dividends	0	0	0
Other Current Debt	106 000	100 000	95 000
Total Current Debt	319 000	367 000	284 000
Total Equity and Debt	871 000	834 000	486 000

Financial indicators	2022	2021	2020
Return on Equity	15,4 %	56,96 %	85,07 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	6 %	13,52 %	15,77 %
Current Ratio	2,73	2,27	1,71
Quick Ratio	2,73	2,27	1,71
Equity Ratio	0,63	0,56	0,41
Gross Profit Margin	100 %	66,47 %	100 %