MAST CONSULTING AS

3029 DRAMMEN

Finances

Return on Equity

14,68 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 304 000	1 202 000	0	0
Net Income	96 000	492 000	0	0
Total Assets	1 281 000	981 000	67 000	67 000
Total Equity	654 000	558 000	66 000	66 000

Income (NOK)	2022	2021
Revenue	2 304 000	1 202 000
Expenditure	2 191 000	575 000
Operating Profit	114 000	628 000
Financial Income	1 000	2 000
Financial Costs	1 000	0
Financial Balance	0	2 000
Earnings Before Tax	114 000	630 000
Tax	18 000	138 000
Net Income	96 000	492 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	3 000	0	0
Total Current Assets	1 278 000	978 000	67 000	67 000
Total Assets	1 281 000	981 000	67 000	67 000
Total Retained Equity	554 000	458 000	−34 000	−34 000
Total Equity	654 000	558 000	66 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	627 000	423 000	1 000	1 000
Total Equity and Debt	1 281 000	981 000	67 000	67 000

Cash flow (NOK)	2022	2021
Sales Income	2 304 000	1 202 000
Other Income	0	0
Revenue	2 304 000	1 202 000
Cost of Goods Sold	0	0
Salary Costs	2 091 000	544 000
Depreciation	0	0
Impairment	0	0
Expenditure	2 191 000	575 000
Operating Profit	114 000	628 000
Financial Income	1 000	2 000
Financial Costs	1 000	0
Financial Balance	0	2 000
Dividends	0	0
Net Income	96 000	492 000

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	3 000	3 000	0	0
Total Fixed Assets	3 000	3 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 235 000	735 000	67 000	67 000
Total Current Assets	1 278 000	978 000	67 000	67 000
Total Assets	1 281 000	981 000	67 000	67 000
Total Equity	654 000	558 000	66 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	401 000	284 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	201 000	1 000	0	1 000
Total Current Debt	627 000	423 000	1 000	1 000
Total Equity and Debt	1 281 000	981 000	67 000	67 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,68 %	88,17 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,95 %	52,25 %	-	-
Current Ratio	2,04	2,31	67	67
Quick Ratio	2,04	2,31	67	67
Equity Ratio	0,51	0,57	0,99	0,99
Gross Profit Margin	100 %	100 %	-	-