VNB CONSULTING AS

4319 SANDNES

Finances

Return on Equity

315,14 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 303 000	0	0	550 000
Net Income	895 000	−8 000	−5 000	−101 000
Total Assets	1 436 000	229 000	244 000	247 000
Total Equity	284 000	239 000	246 000	251 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 303 000	0	0	550 000
Expenditure	188 000	8 000	5 000	651 000
Operating Profit	1 115 000	−8 000	−5 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 115 000	−8 000	−5 000	−101 000
Tax	220 000	0	0	0
Net Income	895 000	−8 000	−5 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	224 000	137 000	8 000	8 000
Total Current Assets	1 212 000	92 000	236 000	239 000
Total Assets	1 436 000	229 000	244 000	247 000
Total Retained Equity	184 000	139 000	146 000	151 000
Total Equity	284 000	239 000	246 000	251 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 152 000	−9 000	−2 000	−4 000
Total Equity and Debt	1 436 000	229 000	244 000	247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 303 000	0	0	550 000
Other Income	0	0	0	0
Revenue	1 303 000	0	0	550 000
Cost of Goods Sold	0	0	0	556 000
Salary Costs	0	0	0	0
Depreciation	13 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	188 000	8 000	5 000	651 000
Operating Profit	1 115 000	−8 000	−5 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	850 000	0	0	0
Net Income	895 000	−8 000	−5 000	−101 000

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	24 000	37 000	8 000	8 000
Total Tangible Assets	24 000	37 000	8 000	8 000
Total Fiancial Fixed Assets	200 000	100 000	0	0
Total Fixed Assets	224 000	137 000	8 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	999 000	92 000	236 000	239 000
Total Current Assets	1 212 000	92 000	236 000	239 000
Total Assets	1 436 000	229 000	244 000	247 000
Total Equity	284 000	239 000	246 000	251 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	82 000	−9 000	−1 000	−3 000
Dividends	850 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 152 000	−9 000	−2 000	−4 000
Total Equity and Debt	1 436 000	229 000	244 000	247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	315,14 %	−3,35 %	−2,03 %	−40,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,57 %	-	-	−18,36 %
Current Ratio	1,05	−10,22	−118	−59,75
Quick Ratio	1,05	−10,22	−118	−59,75
Equity Ratio	0,2	1,04	1,01	1,02
Gross Profit Margin	100 %	-	-	−1,09 %