MOTORCONSULT AS

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

−0,64 %

Current Ratio

−4,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	−6 000	10 000	−5 000	290 000
Net Income	−17 000	−10 000	−51 000	134 000
Total Assets	2 595 000	2 978 000	2 676 000	2 680 000
Total Equity	2 656 000	3 023 000	2 740 000	2 694 000

Income (NOK)	2022	2021	2020	2019
Revenue	−6 000	10 000	−5 000	290 000
Expenditure	13 000	19 000	38 000	127 000
Operating Profit	−18 000	−9 000	−43 000	162 000
Financial Income	1 000	0	2 000	11 000
Financial Costs	0	1 000	1 000	1 000
Financial Balance	1 000	−1 000	1 000	10 000
Earnings Before Tax	−17 000	−10 000	−42 000	172 000
Tax	0	0	9 000	38 000
Net Income	−17 000	−10 000	−51 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 322 000	2 672 000	2 379 000	2 293 000
Total Current Assets	273 000	305 000	297 000	386 000
Total Assets	2 595 000	2 978 000	2 676 000	2 680 000
Total Retained Equity	2 556 000	−10 000	2 640 000	2 594 000
Total Equity	2 656 000	3 023 000	2 740 000	2 694 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−61 000	−45 000	−64 000	−14 000
Total Equity and Debt	2 595 000	2 978 000	2 676 000	2 680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−6 000	10 000	−5 000	290 000
Other Income	0	0	0	0
Revenue	−6 000	10 000	−5 000	290 000
Cost of Goods Sold	0	0	15 000	83 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 000	19 000	38 000	127 000
Operating Profit	−18 000	−9 000	−43 000	162 000
Financial Income	1 000	0	2 000	11 000
Financial Costs	0	1 000	1 000	1 000
Financial Balance	1 000	−1 000	1 000	10 000
Dividends	0	0	0	0
Net Income	−17 000	−10 000	−51 000	134 000

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	2 293 000
Total Tangible Assets	0	0	0	2 293 000
Total Fiancial Fixed Assets	2 322 000	2 672 000	2 379 000	0
Total Fixed Assets	2 322 000	2 672 000	2 379 000	2 293 000
Stock	0	0	0	6 000
Total Investments	0	0	0	0
Cash, Bank	271 000	280 000	272 000	306 000
Total Current Assets	273 000	305 000	297 000	386 000
Total Assets	2 595 000	2 978 000	2 676 000	2 680 000
Total Equity	2 656 000	3 023 000	2 740 000	2 694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−6 000	4 000	6 000	24 000
Unpaid Taxes	0	1 000	−6 000	0
Dividends	0	0	0	0
Other Current Debt	0	5 000	0	0
Total Current Debt	−61 000	−45 000	−64 000	−14 000
Total Equity and Debt	2 595 000	2 978 000	2 676 000	2 680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,64 %	−0,33 %	−1,86 %	4,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	300 %	−90 %	860 %	55,86 %
Current Ratio	−4,48	−6,78	−4,64	−27,57
Quick Ratio	−4,48	−6,78	−4,64	−19,3
Equity Ratio	1,02	1,02	1,02	1,01
Gross Profit Margin	100 %	100 %	400 %	71,38 %