FØR CONSULTING AS

0484 OSLO

Finances

Share Ownership

Return on Equity

172,93 %

Current Ratio

1,26

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	1 478 000	1 196 000	1 688 000
Net Income	230 000	189 000	463 000
Total Assets	642 000	575 000	907 000
Total Equity	133 000	132 000	132 000

Income (NOK)	2022	2021	2020
Revenue	1 478 000	1 196 000	1 688 000
Expenditure	1 183 000	954 000	1 093 000
Operating Profit	295 000	242 000	595 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	295 000	242 000	594 000
Tax	65 000	53 000	131 000
Net Income	230 000	189 000	463 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	642 000	575 000	907 000
Total Assets	642 000	575 000	907 000
Total Retained Equity	103 000	102 000	102 000
Total Equity	133 000	132 000	132 000
Total Long-Term Debt	1 000	1 000	2 000
Total Current Debt	508 000	442 000	773 000
Total Equity and Debt	642 000	575 000	907 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 478 000	1 196 000	1 688 000
Other Income	0	0	0
Revenue	1 478 000	1 196 000	1 688 000
Cost of Goods Sold	0	0	0
Salary Costs	1 020 000	857 000	892 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 183 000	954 000	1 093 000
Operating Profit	295 000	242 000	595 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	230 000	189 000	463 000

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	361 000	351 000	454 000
Total Current Assets	642 000	575 000	907 000
Total Assets	642 000	575 000	907 000
Total Equity	133 000	132 000	132 000
Short-Term Group Debt	294 000	242 000	463 000
Total Long-Term Debt	1 000	1 000	2 000
Creditors	11 000	19 000	14 000
Unpaid Taxes	130 000	107 000	182 000
Dividends	0	0	0
Other Current Debt	73 000	73 000	87 000
Total Current Debt	508 000	442 000	773 000
Total Equity and Debt	642 000	575 000	907 000

Financial indicators	2022	2021	2020
Return on Equity	172,93 %	143,18 %	350,76 %
Debt-to-Equity Ratio	0,01	0,01	0,02
Operating Profit Margin	19,96 %	20,23 %	35,25 %
Current Ratio	1,26	1,3	1,17
Quick Ratio	1,26	1,3	1,17
Equity Ratio	0,21	0,23	0,15
Gross Profit Margin	100 %	100 %	100 %