NITSCHKE CONSULT AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

285,1 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 093 000	10 307 000	5 658 000	5 502 000
Net Income	1 722 000	765 000	403 000	550 000
Total Assets	4 737 000	2 690 000	2 085 000	2 603 000
Total Equity	604 000	582 000	595 000	593 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 093 000	10 307 000	5 658 000	5 502 000
Expenditure	9 901 000	9 279 000	5 142 000	4 798 000
Operating Profit	2 192 000	1 028 000	516 000	704 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	20 000	0	0
Financial Balance	0	−20 000	1 000	1 000
Earnings Before Tax	2 192 000	1 008 000	517 000	705 000
Tax	470 000	243 000	114 000	155 000
Net Income	1 722 000	765 000	403 000	550 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	13 000	0	0
Total Current Assets	4 737 000	2 677 000	2 085 000	2 603 000
Total Assets	4 737 000	2 690 000	2 085 000	2 603 000
Total Retained Equity	104 000	82 000	95 000	93 000
Total Equity	604 000	582 000	595 000	593 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 133 000	2 108 000	1 490 000	2 010 000
Total Equity and Debt	4 737 000	2 690 000	2 085 000	2 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 093 000	10 307 000	5 658 000	5 468 000
Other Income	0	0	0	34 000
Revenue	12 093 000	10 307 000	5 658 000	5 502 000
Cost of Goods Sold	295 000	234 000	257 000	404 000
Salary Costs	7 524 000	6 927 000	4 133 000	3 815 000
Depreciation	13 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	9 901 000	9 279 000	5 142 000	4 798 000
Operating Profit	2 192 000	1 028 000	516 000	704 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	20 000	0	0
Financial Balance	0	−20 000	1 000	1 000
Dividends	1 700 000	778 000	400 000	550 000
Net Income	1 722 000	765 000	403 000	550 000

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	13 000	0	0
Total Tangible Assets	0	13 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	13 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 999 000	916 000	922 000	1 766 000
Total Current Assets	4 737 000	2 677 000	2 085 000	2 603 000
Total Assets	4 737 000	2 690 000	2 085 000	2 603 000
Total Equity	604 000	582 000	595 000	593 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	132 000	102 000	4 000	6 000
Unpaid Taxes	1 030 000	806 000	506 000	437 000
Dividends	1 700 000	778 000	400 000	550 000
Other Current Debt	802 000	978 000	865 000	1 411 000
Total Current Debt	4 133 000	2 108 000	1 490 000	2 010 000
Total Equity and Debt	4 737 000	2 690 000	2 085 000	2 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	285,1 %	131,44 %	67,73 %	92,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,13 %	9,97 %	9,12 %	12,8 %
Current Ratio	1,15	1,27	1,4	1,3
Quick Ratio	1,15	1,27	1,4	1,3
Equity Ratio	0,13	0,22	0,29	0,23
Gross Profit Margin	97,56 %	97,73 %	95,46 %	92,66 %