SVINDAL CONSULTING AS

3715 SKIEN

Finances

Share Ownership

Return on Equity

69,03 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	357 000	615 000	454 000
Net Income	−107 000	1 000	−78 000
Total Assets	0	21 000	25 000
Total Equity	−155 000	−48 000	−48 000

Income (NOK)	2022	2021	2020
Revenue	357 000	615 000	454 000
Expenditure	462 000	613 000	533 000
Operating Profit	−105 000	2 000	−78 000
Financial Income	0	0	0
Financial Costs	2 000	2 000	0
Financial Balance	−2 000	−2 000	0
Earnings Before Tax	−107 000	1 000	−78 000
Tax	0	0	0
Net Income	−107 000	1 000	−78 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	0	21 000	25 000
Total Assets	0	21 000	25 000
Total Retained Equity	−185 000	−78 000	−78 000
Total Equity	−155 000	−48 000	−48 000
Total Long-Term Debt	0	0	0
Total Current Debt	155 000	68 000	73 000
Total Equity and Debt	0	21 000	25 000

Cash flow (NOK)	2022	2021	2020
Sales Income	357 000	615 000	454 000
Other Income	0	0	0
Revenue	357 000	615 000	454 000
Cost of Goods Sold	0	20 000	53 000
Salary Costs	18 000	179 000	123 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	462 000	613 000	533 000
Operating Profit	−105 000	2 000	−78 000
Financial Income	0	0	0
Financial Costs	2 000	2 000	0
Financial Balance	−2 000	−2 000	0
Dividends	0	0	0
Net Income	−107 000	1 000	−78 000

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	0	0	0
Cash, Bank	0	0	0
Total Current Assets	0	21 000	25 000
Total Assets	0	21 000	25 000
Total Equity	−155 000	−48 000	−48 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	7 000	20 000	17 000
Unpaid Taxes	21 000	24 000	48 000
Dividends	0	0	0
Other Current Debt	126 000	24 000	9 000
Total Current Debt	155 000	68 000	73 000
Total Equity and Debt	0	21 000	25 000

Financial indicators	2022	2021	2020
Return on Equity	69,03 %	−2,08 %	162,5 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	−29,41 %	0,33 %	−17,18 %
Current Ratio	0	0,31	0,34
Quick Ratio	0	0,31	0,34
Equity Ratio	-	−2,29	−1,92
Gross Profit Margin	100 %	96,75 %	88,33 %