HARDANGER CONSULTING AS

5610 ØYSTESE

Finances

Return on Equity

495,97 %

Current Ratio

18,05

Debt-to-Equity Ratio

4,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 030 000	836 000	16 000	0
Net Income	2 951 000	737 000	162 000	−44 000
Total Assets	3 368 000	815 000	330 000	190 000
Total Equity	595 000	−2 357 000	−3 093 000	−3 255 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 030 000	836 000	16 000	0
Expenditure	222 000	174 000	16 000	45 000
Operating Profit	808 000	662 000	1 000	−45 000
Financial Income	0	74 000	161 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	74 000	161 000	1 000
Earnings Before Tax	808 000	737 000	162 000	−44 000
Tax	−2 143 000	0	0	0
Net Income	2 951 000	737 000	162 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 303 000	210 000	41 000	48 000
Total Current Assets	1 065 000	606 000	289 000	142 000
Total Assets	3 368 000	815 000	330 000	190 000
Total Retained Equity	−1 159 000	−4 110 000	−4 847 000	−5 009 000
Total Equity	595 000	−2 357 000	−3 093 000	−3 255 000
Total Long-Term Debt	2 714 000	2 676 000	3 017 000	3 039 000
Total Current Debt	59 000	495 000	406 000	406 000
Total Equity and Debt	3 368 000	815 000	330 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	624 000	836 000	16 000	0
Other Income	406 000	0	0	0
Revenue	1 030 000	836 000	16 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	208 000	77 000	0	0
Depreciation	0	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	222 000	174 000	16 000	45 000
Operating Profit	808 000	662 000	1 000	−45 000
Financial Income	0	74 000	161 000	1 000
Financial Costs	0	0	0	0
Financial Balance	0	74 000	161 000	1 000
Dividends	0	0	0	0
Net Income	2 951 000	737 000	162 000	−44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 143 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	7 000	14 000
Total Tangible Assets	0	0	7 000	14 000
Total Fiancial Fixed Assets	160 000	210 000	35 000	35 000
Total Fixed Assets	2 303 000	210 000	41 000	48 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	627 000	109 000	2 000	2 000
Total Current Assets	1 065 000	606 000	289 000	142 000
Total Assets	3 368 000	815 000	330 000	190 000
Total Equity	595 000	−2 357 000	−3 093 000	−3 255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 714 000	2 676 000	3 017 000	3 039 000
Creditors	0	287 000	287 000	287 000
Unpaid Taxes	40 000	151 000	119 000	119 000
Dividends	0	0	0	0
Other Current Debt	20 000	57 000	0	0
Total Current Debt	59 000	495 000	406 000	406 000
Total Equity and Debt	3 368 000	815 000	330 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	495,97 %	−31,27 %	−5,24 %	1,35 %
Debt-to-Equity Ratio	4,56	−1,14	−0,98	−0,93
Operating Profit Margin	78,45 %	79,19 %	6,25 %	-
Current Ratio	18,05	1,22	0,71	0,35
Quick Ratio	18,05	1,22	0,71	0,35
Equity Ratio	0,18	−2,89	−9,37	−17,13
Gross Profit Margin	100 %	100 %	100 %	-