CONSULT DATA BERGEN AS

5164 LAKSEVÅG

Finances

Return on Equity

36,99 %

Current Ratio

158

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	75 000	75 000	75 000	75 000
Net Income	64 000	11 000	11 000	19 000
Total Assets	173 000	109 000	99 000	88 000
Total Equity	173 000	108 000	98 000	87 000

Income (NOK)	2022	2021	2020	2019
Revenue	75 000	75 000	75 000	75 000
Expenditure	11 000	65 000	64 000	56 000
Operating Profit	64 000	10 000	11 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	64 000	11 000	11 000	19 000
Tax	0	0	0	0
Net Income	64 000	11 000	11 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	15 000	15 000
Total Current Assets	158 000	94 000	84 000	73 000
Total Assets	173 000	109 000	99 000	88 000
Total Retained Equity	−27 000	−92 000	−102 000	−113 000
Total Equity	173 000	108 000	98 000	87 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000	1 000	1 000	1 000
Total Equity and Debt	173 000	109 000	99 000	88 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 000	75 000	75 000	75 000
Other Income	0	0	0	0
Revenue	75 000	75 000	75 000	75 000
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	11 000	65 000	64 000	56 000
Operating Profit	64 000	10 000	11 000	19 000
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	64 000	11 000	11 000	19 000

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	15 000	15 000	15 000	15 000
Total Fixed Assets	15 000	15 000	15 000	15 000
Stock	0	0	0	0
Total Investments	2 000	2 000	2 000	2 000
Cash, Bank	156 000	87 000	80 000	69 000
Total Current Assets	158 000	94 000	84 000	73 000
Total Assets	173 000	109 000	99 000	88 000
Total Equity	173 000	108 000	98 000	87 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	1 000	1 000	1 000	1 000
Total Equity and Debt	173 000	109 000	99 000	88 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,99 %	10,19 %	11,22 %	21,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,33 %	13,33 %	14,67 %	25,33 %
Current Ratio	158	94	84	73
Quick Ratio	158	94	84	73
Equity Ratio	1	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %