SILSETH CONSULTING AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

−33,33 %

Current Ratio

0,99

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	953 000	922 000	864 000	681 000
Net Income	1 000	15 000	54 000	12 000
Total Assets	508 000	459 000	391 000	305 000
Total Equity	−3 000	−4 000	−20 000	−74 000

Income (NOK)	2022	2021	2020	2019
Revenue	953 000	922 000	864 000	681 000
Expenditure	953 000	907 000	810 000	669 000
Operating Profit	1 000	15 000	54 000	12 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	1 000	15 000	54 000	12 000
Tax	0	0	0	0
Net Income	1 000	15 000	54 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	508 000	459 000	391 000	305 000
Total Assets	508 000	459 000	391 000	305 000
Total Retained Equity	−33 000	−34 000	−50 000	−104 000
Total Equity	−3 000	−4 000	−20 000	−74 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	511 000	463 000	411 000	378 000
Total Equity and Debt	508 000	459 000	391 000	305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	953 000	922 000	864 000	681 000
Other Income	0	0	0	0
Revenue	953 000	922 000	864 000	681 000
Cost of Goods Sold	0	0	0	0
Salary Costs	856 000	837 000	738 000	609 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	953 000	907 000	810 000	669 000
Operating Profit	1 000	15 000	54 000	12 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	1 000	15 000	54 000	12 000

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	508 000	505 000	429 000	345 000
Total Current Assets	508 000	459 000	391 000	305 000
Total Assets	508 000	459 000	391 000	305 000
Total Equity	−3 000	−4 000	−20 000	−74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	54 000	53 000	49 000	51 000
Unpaid Taxes	307 000	309 000	271 000	227 000
Dividends	0	0	0	0
Other Current Debt	150 000	100 000	91 000	101 000
Total Current Debt	511 000	463 000	411 000	378 000
Total Equity and Debt	508 000	459 000	391 000	305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,33 %	−375 %	−270 %	−16,22 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	0,1 %	1,63 %	6,25 %	1,76 %
Current Ratio	0,99	0,99	0,95	0,81
Quick Ratio	0,99	0,99	0,95	0,81
Equity Ratio	−0,01	−0,01	−0,05	−0,24
Gross Profit Margin	100 %	100 %	100 %	100 %