KONSENSUS AS

0165 OSLO

Finances

Return on Equity

32,81 %

Current Ratio

0,12

Debt-to-Equity Ratio

−7,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−63 000	−53 000	−6 000	−6 000
Total Assets	1 339 000	785 000	710 000	614 000
Total Equity	−192 000	−129 000	−76 000	−70 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	15 000	19 000	6 000	6 000
Operating Profit	−15 000	−19 000	−6 000	−6 000
Financial Income	0	0	0	0
Financial Costs	49 000	34 000	0	0
Financial Balance	−49 000	−34 000	0	0
Earnings Before Tax	−63 000	−53 000	−6 000	−6 000
Tax	0	0	0	0
Net Income	−63 000	−53 000	−6 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 328 000	784 000	709 000	613 000
Total Current Assets	11 000	1 000	1 000	1 000
Total Assets	1 339 000	785 000	710 000	614 000
Total Retained Equity	−692 000	−629 000	−576 000	−570 000
Total Equity	−192 000	−129 000	−76 000	−70 000
Total Long-Term Debt	1 440 000	880 000	786 000	684 000
Total Current Debt	91 000	34 000	0	0
Total Equity and Debt	1 339 000	785 000	710 000	614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	19 000	6 000	6 000
Operating Profit	−15 000	−19 000	−6 000	−6 000
Financial Income	0	0	0	0
Financial Costs	49 000	34 000	0	0
Financial Balance	−49 000	−34 000	0	0
Dividends	0	0	0	0
Net Income	−63 000	−53 000	−6 000	−6 000

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	59 000	59 000	59 000	59 000
Total Tangible Assets	59 000	59 000	59 000	59 000
Total Fiancial Fixed Assets	1 269 000	725 000	650 000	554 000
Total Fixed Assets	1 328 000	784 000	709 000	613 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	1 000	1 000	1 000
Total Current Assets	11 000	1 000	1 000	1 000
Total Assets	1 339 000	785 000	710 000	614 000
Total Equity	−192 000	−129 000	−76 000	−70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 440 000	880 000	786 000	684 000
Creditors	9 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	82 000	34 000	0	0
Total Current Debt	91 000	34 000	0	0
Total Equity and Debt	1 339 000	785 000	710 000	614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,81 %	41,09 %	7,89 %	8,57 %
Debt-to-Equity Ratio	−7,5	−6,82	−10,34	−9,77
Operating Profit Margin	-	-	-	-
Current Ratio	0,12	0,03	-	-
Quick Ratio	0,12	0,03	-	-
Equity Ratio	−0,14	−0,16	−0,11	−0,11
Gross Profit Margin	-	-	-	-