KONSIT AS

1181 OSLO

Finances

Share Ownership

Return on Equity

55,23 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	2 251 000	851 000	465 000
Net Income	206 000	37 000	105 000
Total Assets	1 188 000	334 000	312 000
Total Equity	373 000	167 000	130 000

Income (NOK)	2022	2021	2020
Revenue	2 251 000	851 000	465 000
Expenditure	1 985 000	802 000	332 000
Operating Profit	265 000	49 000	133 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Earnings Before Tax	265 000	48 000	133 000
Tax	59 000	11 000	28 000
Net Income	206 000	37 000	105 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	250 000	0	0
Total Current Assets	938 000	334 000	312 000
Total Assets	1 188 000	334 000	312 000
Total Retained Equity	349 000	143 000	105 000
Total Equity	373 000	167 000	130 000
Total Long-Term Debt	3 000	0	0
Total Current Debt	812 000	167 000	182 000
Total Equity and Debt	1 188 000	334 000	312 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 251 000	851 000	465 000
Other Income	0	0	0
Revenue	2 251 000	851 000	465 000
Cost of Goods Sold	1 170 000	0	0
Salary Costs	721 000	759 000	277 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 985 000	802 000	332 000
Operating Profit	265 000	49 000	133 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Dividends	0	0	0
Net Income	206 000	37 000	105 000

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	250 000	0	0
Total Fixed Assets	250 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	277 000	321 000	189 000
Total Current Assets	938 000	334 000	312 000
Total Assets	1 188 000	334 000	312 000
Total Equity	373 000	167 000	130 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 000	0	0
Creditors	260 000	0	21 000
Unpaid Taxes	228 000	73 000	95 000
Dividends	0	0	0
Other Current Debt	268 000	83 000	39 000
Total Current Debt	812 000	167 000	182 000
Total Equity and Debt	1 188 000	334 000	312 000

Financial indicators	2022	2021	2020
Return on Equity	55,23 %	22,16 %	80,77 %
Debt-to-Equity Ratio	0,01	0	0
Operating Profit Margin	11,77 %	5,76 %	28,6 %
Current Ratio	1,16	2	1,71
Quick Ratio	1,16	2	1,71
Equity Ratio	0,31	0,5	0,42
Gross Profit Margin	48,02 %	100 %	100 %