VEICONSULT AS

4380 HAUGE I DALANE

Finances

Share Ownership

Return on Equity

16,49 %

Current Ratio

1,5

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	147 000	517 000	62 000
Net Income	16 000	50 000	23 000
Total Assets	271 000	131 000	55 000
Total Equity	97 000	89 000	48 000

Income (NOK)	2022	2021	2020
Revenue	147 000	517 000	62 000
Expenditure	123 000	452 000	34 000
Operating Profit	23 000	65 000	28 000
Financial Income	0	0	0
Financial Costs	3 000	0	0
Financial Balance	−3 000	0	0
Earnings Before Tax	21 000	64 000	28 000
Tax	5 000	14 000	5 000
Net Income	16 000	50 000	23 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	13 000	16 000	43 000
Total Current Assets	259 000	116 000	13 000
Total Assets	271 000	131 000	55 000
Total Retained Equity	67 000	59 000	23 000
Total Equity	97 000	89 000	48 000
Total Long-Term Debt	1 000	0	1 000
Total Current Debt	173 000	42 000	6 000
Total Equity and Debt	271 000	131 000	55 000

Cash flow (NOK)	2022	2021	2020
Sales Income	147 000	486 000	62 000
Other Income	0	31 000	0
Revenue	147 000	517 000	62 000
Cost of Goods Sold	42 000	418 000	25 000
Salary Costs	0	0	0
Depreciation	0	4 000	2 000
Impairment	0	0	0
Expenditure	123 000	452 000	34 000
Operating Profit	23 000	65 000	28 000
Financial Income	0	0	0
Financial Costs	3 000	0	0
Financial Balance	−3 000	0	0
Dividends	0	0	0
Net Income	16 000	50 000	23 000

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	43 000
Total Tangible Assets	0	0	43 000
Total Fiancial Fixed Assets	13 000	16 000	0
Total Fixed Assets	13 000	16 000	43 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 000	1 000	0
Total Current Assets	259 000	116 000	13 000
Total Assets	271 000	131 000	55 000
Total Equity	97 000	89 000	48 000
Short-Term Group Debt	10 000	11 000	0
Total Long-Term Debt	1 000	0	1 000
Creditors	102 000	18 000	3 000
Unpaid Taxes	17 000	0	0
Dividends	0	0	0
Other Current Debt	42 000	0	0
Total Current Debt	173 000	42 000	6 000
Total Equity and Debt	271 000	131 000	55 000

Financial indicators	2022	2021	2020
Return on Equity	16,49 %	56,18 %	47,92 %
Debt-to-Equity Ratio	0,01	0	0,02
Operating Profit Margin	15,65 %	12,57 %	45,16 %
Current Ratio	1,5	2,76	2,17
Quick Ratio	1,5	2,76	2,17
Equity Ratio	0,36	0,68	0,87
Gross Profit Margin	71,43 %	19,15 %	59,68 %