ØYNOR CONSULT AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

−620 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 058 000	1 120 000	959 000	904 000
Net Income	−62 000	22 000	19 000	−18 000
Total Assets	174 000	262 000	160 000	159 000
Total Equity	10 000	72 000	50 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 058 000	1 120 000	959 000	904 000
Expenditure	1 120 000	1 094 000	940 000	922 000
Operating Profit	−62 000	25 000	19 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−62 000	25 000	19 000	−18 000
Tax	0	3 000	0	0
Net Income	−62 000	22 000	19 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	174 000	262 000	160 000	159 000
Total Assets	174 000	262 000	160 000	159 000
Total Retained Equity	−20 000	42 000	20 000	1 000
Total Equity	10 000	72 000	50 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	164 000	190 000	111 000	129 000
Total Equity and Debt	174 000	262 000	160 000	159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 058 000	1 120 000	959 000	904 000
Other Income	0	0	0	0
Revenue	1 058 000	1 120 000	959 000	904 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	904 000	883 000	750 000	717 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 120 000	1 094 000	940 000	922 000
Operating Profit	−62 000	25 000	19 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−62 000	22 000	19 000	−18 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	29 000	29 000	38 000
Total Current Assets	174 000	262 000	160 000	159 000
Total Assets	174 000	262 000	160 000	159 000
Total Equity	10 000	72 000	50 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	11 000	9 000	6 000
Unpaid Taxes	39 000	40 000	35 000	59 000
Dividends	0	0	0	0
Other Current Debt	119 000	137 000	66 000	63 000
Total Current Debt	164 000	190 000	111 000	129 000
Total Equity and Debt	174 000	262 000	160 000	159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−620 %	30,56 %	38 %	−58,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,86 %	2,23 %	1,98 %	−1,99 %
Current Ratio	1,06	1,38	1,44	1,23
Quick Ratio	1,06	1,38	1,44	1,23
Equity Ratio	0,06	0,27	0,31	0,19
Gross Profit Margin	100 %	100 %	99,79 %	100 %