KONSULENTEN AS

4632 KRISTIANSAND S

Finances

Return on Equity

73,17 %

Current Ratio

1,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	112 000	35 000	29 000	55 000
Net Income	60 000	21 000	−14 000	20 000
Total Assets	153 000	172 000	151 000	403 000
Total Equity	82 000	72 000	111 000	395 000

Income (NOK)	2022	2021	2020	2019
Revenue	112 000	35 000	29 000	55 000
Expenditure	36 000	7 000	22 000	30 000
Operating Profit	76 000	27 000	8 000	25 000
Financial Income	1 000	1 000	7 000	1 000
Financial Costs	0	1 000	25 000	0
Financial Balance	1 000	0	−18 000	1 000
Earnings Before Tax	77 000	27 000	−11 000	26 000
Tax	17 000	6 000	3 000	6 000
Net Income	60 000	21 000	−14 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	19 000	45 000
Total Current Assets	138 000	157 000	132 000	358 000
Total Assets	153 000	172 000	151 000	403 000
Total Retained Equity	50 000	40 000	78 000	92 000
Total Equity	82 000	72 000	111 000	395 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	71 000	100 000	40 000	9 000
Total Equity and Debt	153 000	172 000	151 000	403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	112 000	34 000	29 000	55 000
Other Income	0	0	0	0
Revenue	112 000	35 000	29 000	55 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	−1 000	8 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	7 000	22 000	30 000
Operating Profit	76 000	27 000	8 000	25 000
Financial Income	1 000	1 000	7 000	1 000
Financial Costs	0	1 000	25 000	0
Financial Balance	1 000	0	−18 000	1 000
Dividends	50 000	60 000	0	0
Net Income	60 000	21 000	−14 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	4 000	8 000	9 000
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	11 000	11 000	11 000	36 000
Total Fixed Assets	15 000	15 000	19 000	45 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	117 000	146 000	110 000	27 000
Total Current Assets	138 000	157 000	132 000	358 000
Total Assets	153 000	172 000	151 000	403 000
Total Equity	82 000	72 000	111 000	395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	50 000	60 000	0	0
Other Current Debt	0	38 000	38 000	5 000
Total Current Debt	71 000	100 000	40 000	9 000
Total Equity and Debt	153 000	172 000	151 000	403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,17 %	29,17 %	−12,61 %	5,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	67,86 %	77,14 %	27,59 %	45,45 %
Current Ratio	1,94	1,57	3,3	39,78
Quick Ratio	1,94	1,57	3,3	39,78
Equity Ratio	0,54	0,42	0,74	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %