BUNDLI CONSULT AS

3409 TRANBY

Finances

Share Ownership

Return on Equity

−5,24 %

Current Ratio

3,61

Debt-to-Equity Ratio

−1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	117 000	111 000	125 000	118 000
Net Income	11 000	−43 000	−67 000	−43 000
Total Assets	119 000	108 000	109 000	108 000
Total Equity	−210 000	−221 000	−178 000	−111 000

Income (NOK)	2022	2021	2020	2019
Revenue	117 000	111 000	125 000	118 000
Expenditure	101 000	152 000	194 000	170 000
Operating Profit	16 000	−42 000	−69 000	−52 000
Financial Income	0	8 000	7 000	9 000
Financial Costs	5 000	9 000	6 000	0
Financial Balance	−5 000	−1 000	1 000	9 000
Earnings Before Tax	11 000	−43 000	−67 000	−43 000
Tax	0	0	0	0
Net Income	11 000	−43 000	−67 000	−43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	119 000	108 000	109 000	108 000
Total Assets	119 000	108 000	109 000	108 000
Total Retained Equity	−311 000	−322 000	−279 000	−212 000
Total Equity	−210 000	−221 000	−178 000	−111 000
Total Long-Term Debt	296 000	296 000	0	0
Total Current Debt	33 000	33 000	287 000	218 000
Total Equity and Debt	119 000	108 000	109 000	108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	117 000	111 000	125 000	118 000
Other Income	0	0	0	0
Revenue	117 000	111 000	125 000	118 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	79 000	120 000	108 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	101 000	152 000	194 000	170 000
Operating Profit	16 000	−42 000	−69 000	−52 000
Financial Income	0	8 000	7 000	9 000
Financial Costs	5 000	9 000	6 000	0
Financial Balance	−5 000	−1 000	1 000	9 000
Dividends	0	0	0	0
Net Income	11 000	−43 000	−67 000	−43 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	35 000	41 000	42 000	41 000
Cash, Bank	81 000	67 000	67 000	65 000
Total Current Assets	119 000	108 000	109 000	108 000
Total Assets	119 000	108 000	109 000	108 000
Total Equity	−210 000	−221 000	−178 000	−111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	296 000	296 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	26 000	22 000	29 000	29 000
Dividends	0	0	0	0
Other Current Debt	6 000	10 000	258 000	189 000
Total Current Debt	33 000	33 000	287 000	218 000
Total Equity and Debt	119 000	108 000	109 000	108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,24 %	19,46 %	37,64 %	38,74 %
Debt-to-Equity Ratio	−1,41	−1,34	−0	−0
Operating Profit Margin	13,68 %	−37,84 %	−55,2 %	−44,07 %
Current Ratio	3,61	3,27	0,38	0,5
Quick Ratio	3,61	3,27	0,38	0,5
Equity Ratio	−1,76	−2,05	−1,63	−1,03
Gross Profit Margin	100 %	100 %	100 %	100 %