CONSULENTEN AS

7052 TRONDHEIM

Finances

Return on Equity

6,02 %

Current Ratio

5,55

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	129 000	124 000	119 000	117 000
Net Income	94 000	260 000	29 000	101 000
Total Assets	1 731 000	1 526 000	1 260 000	1 243 000
Total Equity	1 562 000	1 469 000	1 209 000	1 180 000

Income (NOK)	2022	2021	2020	2019
Revenue	129 000	124 000	119 000	117 000
Expenditure	23 000	23 000	23 000	9 000
Operating Profit	106 000	101 000	96 000	108 000
Financial Income	15 000	185 000	13 000	19 000
Financial Costs	2 000	0	57 000	0
Financial Balance	13 000	185 000	−44 000	19 000
Earnings Before Tax	120 000	285 000	53 000	127 000
Tax	26 000	25 000	24 000	26 000
Net Income	94 000	260 000	29 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 387 000	397 000	397 000	497 000
Total Current Assets	344 000	1 129 000	863 000	746 000
Total Assets	1 731 000	1 526 000	1 260 000	1 243 000
Total Retained Equity	1 462 000	1 369 000	1 109 000	1 080 000
Total Equity	1 562 000	1 469 000	1 209 000	1 180 000
Total Long-Term Debt	107 000	0	0	0
Total Current Debt	62 000	57 000	52 000	63 000
Total Equity and Debt	1 731 000	1 526 000	1 260 000	1 243 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	129 000	124 000	119 000	117 000
Other Income	0	0	0	0
Revenue	129 000	124 000	119 000	117 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	−12 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	23 000	23 000	23 000	9 000
Operating Profit	106 000	101 000	96 000	108 000
Financial Income	15 000	185 000	13 000	19 000
Financial Costs	2 000	0	57 000	0
Financial Balance	13 000	185 000	−44 000	19 000
Dividends	0	0	0	0
Net Income	94 000	260 000	29 000	101 000

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	1 387 000	397 000	397 000	497 000
Total Fixed Assets	1 387 000	397 000	397 000	497 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	300 000	923 000	849 000	726 000
Total Current Assets	344 000	1 129 000	863 000	746 000
Total Assets	1 731 000	1 526 000	1 260 000	1 243 000
Total Equity	1 562 000	1 469 000	1 209 000	1 180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	107 000	0	0	0
Creditors	8 000	4 000	0	1 000
Unpaid Taxes	27 000	26 000	25 000	27 000
Dividends	0	0	0	0
Other Current Debt	1 000	2 000	2 000	8 000
Total Current Debt	62 000	57 000	52 000	63 000
Total Equity and Debt	1 731 000	1 526 000	1 260 000	1 243 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,02 %	17,7 %	2,4 %	8,56 %
Debt-to-Equity Ratio	0,07	0	0	0
Operating Profit Margin	82,17 %	81,45 %	80,67 %	92,31 %
Current Ratio	5,55	19,81	16,6	11,84
Quick Ratio	5,55	19,81	16,6	11,84
Equity Ratio	0,9	0,96	0,96	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %