CONSENSUS TRAINING AS

7055 RANHEIM

Finances

Share Ownership

Return on Equity

−15,43 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 646 000	3 130 000	3 200 000	2 572 000
Net Income	−56 000	489 000	564 000	−79 000
Total Assets	743 000	1 651 000	1 129 000	426 000
Total Equity	363 000	1 119 000	629 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 646 000	3 130 000	3 200 000	2 572 000
Expenditure	2 704 000	2 504 000	2 498 000	2 652 000
Operating Profit	−58 000	627 000	702 000	−80 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	1 000	1 000
Earnings Before Tax	−57 000	628 000	702 000	−79 000
Tax	−2 000	138 000	138 000	0
Net Income	−56 000	489 000	564 000	−79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	29 000	0	0
Total Current Assets	723 000	1 623 000	1 129 000	426 000
Total Assets	743 000	1 651 000	1 129 000	426 000
Total Retained Equity	263 000	1 019 000	529 000	−35 000
Total Equity	363 000	1 119 000	629 000	65 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	380 000	531 000	499 000	361 000
Total Equity and Debt	743 000	1 651 000	1 129 000	426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 646 000	3 130 000	3 200 000	2 572 000
Other Income	0	0	0	0
Revenue	2 646 000	3 130 000	3 200 000	2 572 000
Cost of Goods Sold	0	0	56 000	12 000
Salary Costs	2 289 000	2 155 000	2 034 000	2 054 000
Depreciation	9 000	2 000	0	8 000
Impairment	0	0	0	0
Expenditure	2 704 000	2 504 000	2 498 000	2 652 000
Operating Profit	−58 000	627 000	702 000	−80 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	1 000	1 000	1 000
Dividends	700 000	0	0	0
Net Income	−56 000	489 000	564 000	−79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	29 000	0	0
Total Tangible Assets	20 000	29 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	29 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	507 000	1 590 000	898 000	426 000
Total Current Assets	723 000	1 623 000	1 129 000	426 000
Total Assets	743 000	1 651 000	1 129 000	426 000
Total Equity	363 000	1 119 000	629 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	2 000	5 000	2 000	2 000
Unpaid Taxes	121 000	105 000	154 000	152 000
Dividends	700 000	0	0	0
Other Current Debt	257 000	285 000	205 000	206 000
Total Current Debt	380 000	531 000	499 000	361 000
Total Equity and Debt	743 000	1 651 000	1 129 000	426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,43 %	43,7 %	89,67 %	−121,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,19 %	20,03 %	21,94 %	−3,11 %
Current Ratio	1,9	3,06	2,26	1,18
Quick Ratio	1,9	3,06	2,26	1,18
Equity Ratio	0,49	0,68	0,56	0,15
Gross Profit Margin	100 %	100 %	98,25 %	99,53 %