BIRGER PEDERSEN CONSULTING AS

0376 OSLO

Finances

Return on Equity

2,58 %

Current Ratio

6,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 712 000	597 000	1 628 000	2 333 000
Net Income	39 000	−520 000	696 000	1 433 000
Total Assets	1 761 000	2 011 000	2 806 000	2 973 000
Total Equity	1 512 000	1 773 000	2 293 000	2 347 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 712 000	597 000	1 628 000	2 333 000
Expenditure	858 000	849 000	755 000	509 000
Operating Profit	854 000	−252 000	873 000	1 824 000
Financial Income	21 000	21 000	18 000	15 000
Financial Costs	825 000	344 000	3 000	2 000
Financial Balance	−804 000	−323 000	15 000	13 000
Earnings Before Tax	50 000	−575 000	888 000	1 837 000
Tax	11 000	−55 000	192 000	404 000
Net Income	39 000	−520 000	696 000	1 433 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	159 000	996 000	723 000	723 000
Total Current Assets	1 602 000	1 016 000	2 084 000	2 250 000
Total Assets	1 761 000	2 011 000	2 806 000	2 973 000
Total Retained Equity	1 412 000	1 673 000	2 193 000	2 247 000
Total Equity	1 512 000	1 773 000	2 293 000	2 347 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	249 000	238 000	513 000	626 000
Total Equity and Debt	1 761 000	2 011 000	2 806 000	2 973 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 712 000	597 000	1 746 000	2 215 000
Other Income	0	0	−118 000	118 000
Revenue	1 712 000	597 000	1 628 000	2 333 000
Cost of Goods Sold	0	0	0	0
Salary Costs	741 000	710 000	649 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	858 000	849 000	755 000	509 000
Operating Profit	854 000	−252 000	873 000	1 824 000
Financial Income	21 000	21 000	18 000	15 000
Financial Costs	825 000	344 000	3 000	2 000
Financial Balance	−804 000	−323 000	15 000	13 000
Dividends	300 000	0	750 000	0
Net Income	39 000	−520 000	696 000	1 433 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	55 000	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	115 000	940 000	723 000	723 000
Total Fixed Assets	159 000	996 000	723 000	723 000
Stock	0	0	0	0
Total Investments	0	0	558 000	0
Cash, Bank	1 368 000	945 000	1 082 000	2 102 000
Total Current Assets	1 602 000	1 016 000	2 084 000	2 250 000
Total Assets	1 761 000	2 011 000	2 806 000	2 973 000
Total Equity	1 512 000	1 773 000	2 293 000	2 347 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	53 000	59 000	161 000	121 000
Dividends	300 000	0	750 000	0
Other Current Debt	195 000	180 000	161 000	101 000
Total Current Debt	249 000	238 000	513 000	626 000
Total Equity and Debt	1 761 000	2 011 000	2 806 000	2 973 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,58 %	−29,33 %	30,35 %	61,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,88 %	−42,21 %	53,62 %	78,18 %
Current Ratio	6,43	4,27	4,06	3,59
Quick Ratio	6,43	4,27	4,06	3,59
Equity Ratio	0,86	0,88	0,82	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %