FYR CONSULTING AS

0666 OSLO

Finances

Share Ownership

Return on Equity

90,11 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 999 000	3 621 000	972 000
Net Income	392 000	413 000	99 000
Total Assets	1 741 000	1 393 000	430 000
Total Equity	435 000	543 000	129 000

Income (NOK)	2022	2021	2020
Revenue	4 999 000	3 621 000	972 000
Expenditure	4 495 000	3 091 000	845 000
Operating Profit	503 000	530 000	127 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	503 000	530 000	127 000
Tax	111 000	117 000	28 000
Net Income	392 000	413 000	99 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	57 000	30 000	0
Total Current Assets	1 685 000	1 363 000	430 000
Total Assets	1 741 000	1 393 000	430 000
Total Retained Equity	405 000	513 000	99 000
Total Equity	435 000	543 000	129 000
Total Long-Term Debt	1 000	0	0
Total Current Debt	1 306 000	850 000	300 000
Total Equity and Debt	1 741 000	1 393 000	430 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 999 000	3 621 000	972 000
Other Income	0	0	0
Revenue	4 999 000	3 621 000	972 000
Cost of Goods Sold	0	0	0
Salary Costs	4 343 000	2 942 000	769 000
Depreciation	21 000	10 000	0
Impairment	0	0	0
Expenditure	4 495 000	3 091 000	845 000
Operating Profit	503 000	530 000	127 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	500 000	0	0
Net Income	392 000	413 000	99 000

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	57 000	30 000	0
Total Tangible Assets	57 000	30 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	57 000	30 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 674 000	1 110 000	430 000
Total Current Assets	1 685 000	1 363 000	430 000
Total Assets	1 741 000	1 393 000	430 000
Total Equity	435 000	543 000	129 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 000	0	0
Creditors	4 000	3 000	0
Unpaid Taxes	748 000	421 000	189 000
Dividends	500 000	0	0
Other Current Debt	443 000	308 000	84 000
Total Current Debt	1 306 000	850 000	300 000
Total Equity and Debt	1 741 000	1 393 000	430 000

Financial indicators	2022	2021	2020
Return on Equity	90,11 %	76,06 %	76,74 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	10,06 %	14,64 %	13,07 %
Current Ratio	1,29	1,6	1,43
Quick Ratio	1,29	1,6	1,43
Equity Ratio	0,25	0,39	0,3
Gross Profit Margin	100 %	100 %	100 %