MOVE-IT CONSULTING AS

1364 FORNEBU

Finances

Return on Equity

24,16 %

Current Ratio

6,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	180 000	160 000	525 000
Net Income	72 000	71 000	381 000
Total Assets	334 000	252 000	516 000
Total Equity	298 000	226 000	155 000

Income (NOK)	2022	2021	2020
Revenue	180 000	160 000	525 000
Expenditure	84 000	68 000	37 000
Operating Profit	96 000	92 000	488 000
Financial Income	1 000	1 000	0
Financial Costs	0	0	0
Financial Balance	1 000	1 000	0
Earnings Before Tax	96 000	92 000	488 000
Tax	24 000	22 000	107 000
Net Income	72 000	71 000	381 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	100 000	0	0
Total Current Assets	234 000	252 000	516 000
Total Assets	334 000	252 000	516 000
Total Retained Equity	274 000	202 000	131 000
Total Equity	298 000	226 000	155 000
Total Long-Term Debt	0	0	0
Total Current Debt	36 000	26 000	360 000
Total Equity and Debt	334 000	252 000	516 000

Cash flow (NOK)	2022	2021	2020
Sales Income	180 000	160 000	525 000
Other Income	0	0	0
Revenue	180 000	160 000	525 000
Cost of Goods Sold	0	0	8 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	84 000	68 000	37 000
Operating Profit	96 000	92 000	488 000
Financial Income	1 000	1 000	0
Financial Costs	0	0	0
Financial Balance	1 000	1 000	0
Dividends	0	0	250 000
Net Income	72 000	71 000	381 000

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	100 000	0	0
Total Fixed Assets	100 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	234 000	250 000	515 000
Total Current Assets	234 000	252 000	516 000
Total Assets	334 000	252 000	516 000
Total Equity	298 000	226 000	155 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	6 000	4 000	2 000
Unpaid Taxes	3 000	0	0
Dividends	0	0	250 000
Other Current Debt	3 000	0	1 000
Total Current Debt	36 000	26 000	360 000
Total Equity and Debt	334 000	252 000	516 000

Financial indicators	2022	2021	2020
Return on Equity	24,16 %	31,42 %	245,81 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	53,33 %	57,5 %	92,95 %
Current Ratio	6,5	9,69	1,43
Quick Ratio	6,5	9,69	1,43
Equity Ratio	0,89	0,9	0,3
Gross Profit Margin	100 %	100 %	98,48 %