KAR CONSULTING AS

7044 TRONDHEIM

Finances

Return on Equity

0,61 %

Current Ratio

1,29

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	316 000	50 000	50 000	0
Net Income	16 000	24 000	−31 000	−6 000
Total Assets	3 740 000	3 752 000	4 128 000	3 800 000
Total Equity	2 624 000	3 108 000	3 483 000	3 515 000

Income (NOK)	2022	2021	2020	2019
Revenue	316 000	50 000	50 000	0
Expenditure	422 000	35 000	74 000	14 000
Operating Profit	−107 000	15 000	−25 000	−14 000
Financial Income	128 000	7 000	0	6 000
Financial Costs	0	0	15 000	0
Financial Balance	128 000	7 000	−15 000	6 000
Earnings Before Tax	21 000	22 000	−40 000	−8 000
Tax	5 000	−2 000	−9 000	−2 000
Net Income	16 000	24 000	−31 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 125 000	3 133 000	3 388 000	3 282 000
Total Current Assets	615 000	620 000	740 000	518 000
Total Assets	3 740 000	3 752 000	4 128 000	3 800 000
Total Retained Equity	2 524 000	3 008 000	3 383 000	3 415 000
Total Equity	2 624 000	3 108 000	3 483 000	3 515 000
Total Long-Term Debt	640 000	640 000	640 000	280 000
Total Current Debt	477 000	5 000	5 000	5 000
Total Equity and Debt	3 740 000	3 752 000	4 128 000	3 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	302 000	50 000	50 000	0
Other Income	14 000	0	0	0
Revenue	316 000	50 000	50 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	383 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	422 000	35 000	74 000	14 000
Operating Profit	−107 000	15 000	−25 000	−14 000
Financial Income	128 000	7 000	0	6 000
Financial Costs	0	0	15 000	0
Financial Balance	128 000	7 000	−15 000	6 000
Dividends	500 000	0	0	0
Net Income	16 000	24 000	−31 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	4 000	11 000	2 000
Real Eastate	7 000	7 000	236 000	236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 000	7 000	236 000	236 000
Total Fiancial Fixed Assets	3 118 000	3 122 000	3 141 000	3 044 000
Total Fixed Assets	3 125 000	3 133 000	3 388 000	3 282 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	179 000	271 000	402 000	215 000
Total Current Assets	615 000	620 000	740 000	518 000
Total Assets	3 740 000	3 752 000	4 128 000	3 800 000
Total Equity	2 624 000	3 108 000	3 483 000	3 515 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	640 000	640 000	640 000	280 000
Creditors	437 000	0	0	0
Unpaid Taxes	−3 000	5 000	5 000	5 000
Dividends	500 000	0	0	0
Other Current Debt	41 000	0	0	0
Total Current Debt	477 000	5 000	5 000	5 000
Total Equity and Debt	3 740 000	3 752 000	4 128 000	3 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,61 %	0,77 %	−0,89 %	−0,17 %
Debt-to-Equity Ratio	0,24	0,21	0,18	0,08
Operating Profit Margin	−33,86 %	30 %	−50 %	-
Current Ratio	1,29	124	148	103,6
Quick Ratio	1,29	124	148	103,6
Equity Ratio	0,7	0,83	0,84	0,93
Gross Profit Margin	100 %	100 %	100 %	-