PLAIN CONSULTING AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

442,73 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 251 000	4 031 000	3 795 000	4 579 000
Net Income	487 000	1 135 000	1 249 000	1 292 000
Total Assets	1 364 000	2 188 000	2 265 000	2 438 000
Total Equity	110 000	103 000	103 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 251 000	4 031 000	3 795 000	4 579 000
Expenditure	2 624 000	2 577 000	2 191 000	2 922 000
Operating Profit	627 000	1 454 000	1 603 000	1 657 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Earnings Before Tax	627 000	1 454 000	1 603 000	1 658 000
Tax	140 000	319 000	354 000	366 000
Net Income	487 000	1 135 000	1 249 000	1 292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	0	0	0
Total Current Assets	1 363 000	2 188 000	2 265 000	2 438 000
Total Assets	1 364 000	2 188 000	2 265 000	2 438 000
Total Retained Equity	10 000	3 000	3 000	4 000
Total Equity	110 000	103 000	103 000	104 000
Total Long-Term Debt	4 000	16 000	9 000	3 000
Total Current Debt	1 251 000	2 069 000	2 153 000	2 331 000
Total Equity and Debt	1 364 000	2 188 000	2 265 000	2 438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 251 000	4 031 000	3 795 000	4 579 000
Other Income	0	0	0	0
Revenue	3 251 000	4 031 000	3 795 000	4 579 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 567 000	2 476 000	2 150 000	2 804 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 624 000	2 577 000	2 191 000	2 922 000
Operating Profit	627 000	1 454 000	1 603 000	1 657 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Dividends	480 000	1 135 000	1 250 000	1 291 000
Net Income	487 000	1 135 000	1 249 000	1 292 000

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	1 000	0	0	0
Total Fixed Assets	1 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	732 000	1 528 000	1 885 000	1 728 000
Total Current Assets	1 363 000	2 188 000	2 265 000	2 438 000
Total Assets	1 364 000	2 188 000	2 265 000	2 438 000
Total Equity	110 000	103 000	103 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	16 000	9 000	3 000
Creditors	0	11 000	10 000	10 000
Unpaid Taxes	410 000	390 000	344 000	412 000
Dividends	480 000	1 135 000	1 250 000	1 291 000
Other Current Debt	220 000	214 000	185 000	252 000
Total Current Debt	1 251 000	2 069 000	2 153 000	2 331 000
Total Equity and Debt	1 364 000	2 188 000	2 265 000	2 438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	442,73 %	1 101,94 %	1 212,62 %	1 242,31 %
Debt-to-Equity Ratio	0,04	0,16	0,09	0,03
Operating Profit Margin	19,29 %	36,07 %	42,24 %	36,19 %
Current Ratio	1,09	1,06	1,05	1,05
Quick Ratio	1,09	1,06	1,05	1,05
Equity Ratio	0,08	0,05	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %