OLSSØN CONSULTING AS

0660 OSLO

Finances

Share Ownership

Return on Equity

18,15 %

Current Ratio

3,31

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	626 000	441 000	423 000	623 000
Net Income	272 000	63 000	25 000	116 000
Total Assets	2 090 000	1 819 000	1 689 000	1 785 000
Total Equity	1 499 000	1 039 000	1 076 000	1 052 000

Income (NOK)	2022	2021	2020	2019
Revenue	626 000	441 000	423 000	623 000
Expenditure	176 000	404 000	398 000	478 000
Operating Profit	450 000	37 000	26 000	145 000
Financial Income	11 000	1 000	7 000	9 000
Financial Costs	0	0	2 000	0
Financial Balance	11 000	1 000	5 000	9 000
Earnings Before Tax	461 000	37 000	31 000	153 000
Tax	189 000	−26 000	6 000	37 000
Net Income	272 000	63 000	25 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	445 000	461 000	416 000	0
Total Current Assets	1 644 000	1 357 000	1 273 000	1 785 000
Total Assets	2 090 000	1 819 000	1 689 000	1 785 000
Total Retained Equity	1 464 000	1 005 000	1 042 000	0
Total Equity	1 499 000	1 039 000	1 076 000	1 052 000
Total Long-Term Debt	95 000	6 000	0	0
Total Current Debt	496 000	774 000	613 000	733 000
Total Equity and Debt	2 090 000	1 819 000	1 689 000	1 785 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	626 000	441 000	423 000	623 000
Other Income	0	0	0	0
Revenue	626 000	441 000	423 000	623 000
Cost of Goods Sold	0	0	0	0
Salary Costs	66 000	398 000	359 000	440 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	176 000	404 000	398 000	478 000
Operating Profit	450 000	37 000	26 000	145 000
Financial Income	11 000	1 000	7 000	9 000
Financial Costs	0	0	2 000	0
Financial Balance	11 000	1 000	5 000	9 000
Dividends	0	100 000	0	0
Net Income	272 000	63 000	25 000	116 000

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	445 000	461 000	416 000	0
Total Fixed Assets	445 000	461 000	416 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 547 000	1 323 000	1 225 000	1 248 000
Total Current Assets	1 644 000	1 357 000	1 273 000	1 785 000
Total Assets	2 090 000	1 819 000	1 689 000	1 785 000
Total Equity	1 499 000	1 039 000	1 076 000	1 052 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	95 000	6 000	0	0
Creditors	39 000	−8 000	12 000	0
Unpaid Taxes	60 000	22 000	9 000	43 000
Dividends	0	100 000	0	0
Other Current Debt	269 000	470 000	397 000	468 000
Total Current Debt	496 000	774 000	613 000	733 000
Total Equity and Debt	2 090 000	1 819 000	1 689 000	1 785 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,15 %	6,06 %	2,32 %	11,03 %
Debt-to-Equity Ratio	0,06	0,01	0	0
Operating Profit Margin	71,88 %	8,39 %	6,15 %	23,27 %
Current Ratio	3,31	1,75	2,08	2,44
Quick Ratio	3,31	1,75	2,08	2,44
Equity Ratio	0,72	0,57	0,64	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %