SYSTEM-CONSULT AS

1397 NESØYA

Finances

Share Ownership

Return on Equity

5,92 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	51 000	82 000	55 000
Net Income	−27 000	−18 000	−41 000	−9 000
Total Assets	5 000	54 000	13 000	67 000
Total Equity	−456 000	−428 000	−410 000	−369 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 000	51 000	82 000	55 000
Expenditure	47 000	69 000	122 000	64 000
Operating Profit	−27 000	−18 000	−41 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−27 000	−18 000	−41 000	−9 000
Tax	0	0	0	0
Net Income	−27 000	−18 000	−41 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 000	54 000	13 000	67 000
Total Assets	5 000	54 000	13 000	67 000
Total Retained Equity	−558 000	−530 000	−512 000	−471 000
Total Equity	−456 000	−428 000	−410 000	−369 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	461 000	482 000	423 000	437 000
Total Equity and Debt	5 000	54 000	13 000	67 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	51 000	82 000	55 000
Other Income	0	0	0	0
Revenue	20 000	51 000	82 000	55 000
Cost of Goods Sold	14 000	17 000	71 000	0
Salary Costs	1 000	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	47 000	69 000	122 000	64 000
Operating Profit	−27 000	−18 000	−41 000	−9 000
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	−27 000	−18 000	−41 000	−9 000

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	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	5 000	29 000	13 000	62 000
Total Current Assets	5 000	54 000	13 000	67 000
Total Assets	5 000	54 000	13 000	67 000
Total Equity	−456 000	−428 000	−410 000	−369 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	−3 000	1 000	12 000	1 000
Dividends	0	0	0	0
Other Current Debt	464 000	480 000	412 000	436 000
Total Current Debt	461 000	482 000	423 000	437 000
Total Equity and Debt	5 000	54 000	13 000	67 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,92 %	4,21 %	10 %	2,44 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−135 %	−35,29 %	−50 %	−16,36 %
Current Ratio	0,01	0,11	0,03	0,15
Quick Ratio	0,01	0,11	0,03	0,15
Equity Ratio	−91,2	−7,93	−31,54	−5,51
Gross Profit Margin	30 %	66,67 %	13,41 %	100 %