KONSULENTTJENESTER ELI NELVIK UTHUSLIEN

0982 OSLO

Finances

Share Ownership

Return on Equity

875 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	339 000	1 036 000	1 143 000	1 170 000
Net Income	245 000	611 000	560 000	721 000
Total Assets	68 000	83 000	106 000	113 000
Total Equity	28 000	38 000	4 000	23 000

Income (NOK)	2021	2020	2019	2018
Revenue	339 000	1 036 000	1 143 000	1 170 000
Expenditure	94 000	426 000	583 000	449 000
Operating Profit	245 000	611 000	560 000	721 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	245 000	611 000	560 000	721 000
Tax	0	0	0	0
Net Income	245 000	611 000	560 000	721 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	68 000	83 000	106 000	113 000
Total Assets	68 000	83 000	106 000	113 000
Total Retained Equity	28 000	38 000	4 000	23 000
Total Equity	28 000	38 000	4 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	39 000	45 000	103 000	90 000
Total Equity and Debt	68 000	83 000	106 000	113 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	339 000	1 036 000	1 143 000	1 170 000
Other Income	0	0	0	0
Revenue	339 000	1 036 000	1 143 000	1 170 000
Cost of Goods Sold	0	50 000	0	0
Salary Costs	0	219 000	241 000	97 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	94 000	426 000	583 000	449 000
Operating Profit	245 000	611 000	560 000	721 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	245 000	611 000	560 000	721 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	25 000	56 000	64 000
Total Current Assets	68 000	83 000	106 000	113 000
Total Assets	68 000	83 000	106 000	113 000
Total Equity	28 000	38 000	4 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	1 000	30 000	28 000
Unpaid Taxes	8 000	26 000	52 000	45 000
Dividends	0	0	0	0
Other Current Debt	30 000	18 000	21 000	17 000
Total Current Debt	39 000	45 000	103 000	90 000
Total Equity and Debt	68 000	83 000	106 000	113 000

Financial indicators	2021	2020	2019	2018
Return on Equity	875 %	1 607,89 %	14 000 %	3 134,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,27 %	58,98 %	48,99 %	61,62 %
Current Ratio	1,74	1,84	1,03	1,26
Quick Ratio	1,74	1,84	1,03	1,26
Equity Ratio	0,41	0,46	0,04	0,2
Gross Profit Margin	100 %	95,17 %	100 %	100 %