BULLDOG CONSULTANTS AS

5081 BERGEN

Finances

Return on Equity

6,85 %

Current Ratio

4,48

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 210 000	2 878 000	1 570 000	712 000
Net Income	449 000	2 034 000	1 021 000	383 000
Total Assets	11 014 000	11 235 000	9 358 000	8 730 000
Total Equity	6 557 000	6 898 000	5 164 000	4 493 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 210 000	2 878 000	1 570 000	712 000
Expenditure	1 798 000	1 435 000	1 089 000	1 126 000
Operating Profit	1 412 000	1 443 000	481 000	−413 000
Financial Income	2 000	965 000	690 000	832 000
Financial Costs	675 000	71 000	88 000	130 000
Financial Balance	−673 000	894 000	602 000	702 000
Earnings Before Tax	739 000	2 337 000	1 084 000	290 000
Tax	290 000	303 000	63 000	−93 000
Net Income	449 000	2 034 000	1 021 000	383 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 525 000	5 665 000	5 051 000	5 063 000
Total Current Assets	5 489 000	5 570 000	4 307 000	3 668 000
Total Assets	11 014 000	11 235 000	9 358 000	8 730 000
Total Retained Equity	6 457 000	6 798 000	5 064 000	4 393 000
Total Equity	6 557 000	6 898 000	5 164 000	4 493 000
Total Long-Term Debt	3 233 000	3 344 000	3 344 000	3 426 000
Total Current Debt	1 224 000	993 000	850 000	812 000
Total Equity and Debt	11 014 000	11 235 000	9 358 000	8 730 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 021 000	2 491 000	1 553 000	475 000
Other Income	189 000	387 000	17 000	238 000
Revenue	3 210 000	2 878 000	1 570 000	712 000
Cost of Goods Sold	0	0	32 000	0
Salary Costs	1 202 000	1 036 000	717 000	726 000
Depreciation	140 000	87 000	12 000	82 000
Impairment	0	0	0	0
Expenditure	1 798 000	1 435 000	1 089 000	1 126 000
Operating Profit	1 412 000	1 443 000	481 000	−413 000
Financial Income	2 000	965 000	690 000	832 000
Financial Costs	675 000	71 000	88 000	130 000
Financial Balance	−673 000	894 000	602 000	702 000
Dividends	300 000	300 000	350 000	510 000
Net Income	449 000	2 034 000	1 021 000	383 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 047 000	5 047 000	5 047 000	5 047 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	477 000	618 000	3 000	15 000
Total Tangible Assets	5 525 000	5 665 000	5 051 000	5 063 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 525 000	5 665 000	5 051 000	5 063 000
Stock	0	0	0	0
Total Investments	4 128 000	4 448 000	3 533 000	2 728 000
Cash, Bank	745 000	347 000	113 000	88 000
Total Current Assets	5 489 000	5 570 000	4 307 000	3 668 000
Total Assets	11 014 000	11 235 000	9 358 000	8 730 000
Total Equity	6 557 000	6 898 000	5 164 000	4 493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 233 000	3 344 000	3 344 000	3 426 000
Creditors	74 000	11 000	21 000	4 000
Unpaid Taxes	289 000	247 000	132 000	43 000
Dividends	300 000	300 000	350 000	510 000
Other Current Debt	303 000	285 000	347 000	255 000
Total Current Debt	1 224 000	993 000	850 000	812 000
Total Equity and Debt	11 014 000	11 235 000	9 358 000	8 730 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,85 %	29,49 %	19,77 %	8,52 %
Debt-to-Equity Ratio	0,49	0,48	0,65	0,76
Operating Profit Margin	43,99 %	50,14 %	30,64 %	−58,01 %
Current Ratio	4,48	5,61	5,07	4,52
Quick Ratio	4,48	5,61	5,07	4,52
Equity Ratio	0,6	0,61	0,55	0,51
Gross Profit Margin	100 %	100 %	97,96 %	100 %