RESPONS CONSULT AS

2092 MINNESUND

Finances

Return on Equity

31,88 %

Current Ratio

2,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	435 000	125 000	317 000	235 000
Net Income	161 000	18 000	235 000	76 000
Total Assets	880 000	730 000	489 000	487 000
Total Equity	505 000	344 000	326 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	435 000	125 000	317 000	235 000
Expenditure	214 000	98 000	4 000	138 000
Operating Profit	221 000	27 000	313 000	97 000
Financial Income	0	0	0	0
Financial Costs	14 000	5 000	12 000	0
Financial Balance	−14 000	−5 000	−12 000	0
Earnings Before Tax	207 000	22 000	301 000	97 000
Tax	45 000	5 000	66 000	21 000
Net Income	161 000	18 000	235 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	2 000	2 000	108 000
Total Current Assets	780 000	728 000	487 000	379 000
Total Assets	880 000	730 000	489 000	487 000
Total Retained Equity	405 000	244 000	226 000	−8 000
Total Equity	505 000	344 000	326 000	92 000
Total Long-Term Debt	0	2 000	2 000	0
Total Current Debt	375 000	384 000	161 000	396 000
Total Equity and Debt	880 000	730 000	489 000	487 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	435 000	125 000	317 000	235 000
Other Income	0	0	0	0
Revenue	435 000	125 000	317 000	235 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	−18 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	214 000	98 000	4 000	138 000
Operating Profit	221 000	27 000	313 000	97 000
Financial Income	0	0	0	0
Financial Costs	14 000	5 000	12 000	0
Financial Balance	−14 000	−5 000	−12 000	0
Dividends	0	0	0	0
Net Income	161 000	18 000	235 000	76 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	17 000
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	100 000	2 000	2 000	91 000
Total Fixed Assets	100 000	2 000	2 000	108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	30 000
Total Current Assets	780 000	728 000	487 000	379 000
Total Assets	880 000	730 000	489 000	487 000
Total Equity	505 000	344 000	326 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	2 000	0
Creditors	4 000	0	0	210 000
Unpaid Taxes	162 000	180 000	11 000	81 000
Dividends	0	0	0	0
Other Current Debt	161 000	200 000	102 000	82 000
Total Current Debt	375 000	384 000	161 000	396 000
Total Equity and Debt	880 000	730 000	489 000	487 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,88 %	5,23 %	72,09 %	82,61 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	50,8 %	21,6 %	98,74 %	41,28 %
Current Ratio	2,08	1,9	3,02	0,96
Quick Ratio	2,08	1,9	3,02	0,96
Equity Ratio	0,57	0,47	0,67	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %