SEILØE CONSULT AS

1356 BEKKESTUA

Finances

Return on Equity

48,24 %

Current Ratio

1,52

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	8 000	0	0
Net Income	767 000	−183 000	−227 000	−1 092 000
Total Assets	1 866 000	1 739 000	2 060 000	2 120 000
Total Equity	1 590 000	1 573 000	1 756 000	1 983 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	8 000	0	0
Expenditure	876 000	250 000	330 000	1 299 000
Operating Profit	−876 000	−242 000	−329 000	−1 298 000
Financial Income	2 403 000	8 000	39 000	99 000
Financial Costs	3 000	0	0	55 000
Financial Balance	2 400 000	8 000	39 000	44 000
Earnings Before Tax	1 524 000	−235 000	−290 000	−1 255 000
Tax	757 000	−52 000	−64 000	−162 000
Net Income	767 000	−183 000	−227 000	−1 092 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 440 000	1 707 000	2 006 000	1 942 000
Total Current Assets	425 000	32 000	54 000	178 000
Total Assets	1 866 000	1 739 000	2 060 000	2 120 000
Total Retained Equity	1 490 000	1 473 000	1 656 000	1 883 000
Total Equity	1 590 000	1 573 000	1 756 000	1 983 000
Total Long-Term Debt	−4 000	0	0	0
Total Current Debt	280 000	166 000	304 000	137 000
Total Equity and Debt	1 866 000	1 739 000	2 060 000	2 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	8 000	0	0
Other Income	0	0	0	0
Revenue	0	8 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	801 000	143 000	217 000	723 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	876 000	250 000	330 000	1 299 000
Operating Profit	−876 000	−242 000	−329 000	−1 298 000
Financial Income	2 403 000	8 000	39 000	99 000
Financial Costs	3 000	0	0	55 000
Financial Balance	2 400 000	8 000	39 000	44 000
Dividends	0	0	0	0
Net Income	767 000	−183 000	−227 000	−1 092 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	757 000	706 000	642 000
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	1 440 000	950 000	1 300 000	1 300 000
Total Fixed Assets	1 440 000	1 707 000	2 006 000	1 942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	30 000	54 000	171 000
Total Current Assets	425 000	32 000	54 000	178 000
Total Assets	1 866 000	1 739 000	2 060 000	2 120 000
Total Equity	1 590 000	1 573 000	1 756 000	1 983 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−4 000	0	0	0
Creditors	2 000	2 000	2 000	29 000
Unpaid Taxes	−14 000	18 000	11 000	39 000
Dividends	0	0	0	0
Other Current Debt	292 000	145 000	291 000	69 000
Total Current Debt	280 000	166 000	304 000	137 000
Total Equity and Debt	1 866 000	1 739 000	2 060 000	2 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,24 %	−11,63 %	−12,93 %	−55,07 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	-	−3 025 %	-	-
Current Ratio	1,52	0,19	0,18	1,3
Quick Ratio	1,52	0,19	0,18	1,3
Equity Ratio	0,85	0,9	0,85	0,94
Gross Profit Margin	-	100 %	-	-