SG KONSULENT AS

1283 OSLO

Finances

Share Ownership

Return on Equity

26,67 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	315 000	534 000	168 000
Net Income	40 000	227 000	108 000
Total Assets	165 000	336 000	141 000
Total Equity	150 000	260 000	132 000

Income (NOK)	2022	2021	2020
Revenue	315 000	534 000	168 000
Expenditure	254 000	219 000	61 000
Operating Profit	61 000	314 000	108 000
Financial Income	0	0	0
Financial Costs	0	23 000	0
Financial Balance	0	−23 000	0
Earnings Before Tax	61 000	291 000	108 000
Tax	21 000	64 000	0
Net Income	40 000	227 000	108 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	165 000	336 000	141 000
Total Assets	165 000	336 000	141 000
Total Retained Equity	120 000	235 000	108 000
Total Equity	150 000	260 000	132 000
Total Long-Term Debt	0	0	0
Total Current Debt	15 000	76 000	9 000
Total Equity and Debt	165 000	336 000	141 000

Cash flow (NOK)	2022	2021	2020
Sales Income	315 000	534 000	168 000
Other Income	0	0	0
Revenue	315 000	534 000	168 000
Cost of Goods Sold	105 000	81 000	54 000
Salary Costs	8 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	254 000	219 000	61 000
Operating Profit	61 000	314 000	108 000
Financial Income	0	0	0
Financial Costs	0	23 000	0
Financial Balance	0	−23 000	0
Dividends	150 000	100 000	0
Net Income	40 000	227 000	108 000

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	160 000	278 000	93 000
Total Current Assets	165 000	336 000	141 000
Total Assets	165 000	336 000	141 000
Total Equity	150 000	260 000	132 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	2 000	0
Unpaid Taxes	0	10 000	8 000
Dividends	150 000	100 000	0
Other Current Debt	0	0	0
Total Current Debt	15 000	76 000	9 000
Total Equity and Debt	165 000	336 000	141 000

Financial indicators	2022	2021	2020
Return on Equity	26,67 %	87,31 %	81,82 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	19,37 %	58,8 %	64,29 %
Current Ratio	11	4,42	15,67
Quick Ratio	11	4,42	15,67
Equity Ratio	0,91	0,77	0,94
Gross Profit Margin	66,67 %	84,83 %	67,86 %