JAKOBSEN CONSULTING STAVANGER AS

4014 STAVANGER

Finances

Return on Equity

225 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 322 000	0	0	607 000
Net Income	756 000	−69 000	−29 000	−247 000
Total Assets	991 000	2 000	58 000	68 000
Total Equity	336 000	−421 000	−351 000	−322 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 322 000	0	0	607 000
Expenditure	1 421 000	15 000	29 000	801 000
Operating Profit	902 000	−14 000	−30 000	−195 000
Financial Income	0	0	1 000	0
Financial Costs	−1 000	55 000	0	52 000
Financial Balance	1 000	−55 000	1 000	−52 000
Earnings Before Tax	903 000	−69 000	−29 000	−247 000
Tax	146 000	0	0	0
Net Income	756 000	−69 000	−29 000	−247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	55 000	55 000
Total Current Assets	991 000	2 000	3 000	13 000
Total Assets	991 000	2 000	58 000	68 000
Total Retained Equity	315 000	−442 000	−372 000	−343 000
Total Equity	336 000	−421 000	−351 000	−322 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	655 000	422 000	409 000	390 000
Total Equity and Debt	991 000	2 000	58 000	68 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 322 000	0	0	607 000
Other Income	0	0	0	0
Revenue	2 322 000	0	0	607 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 205 000	3 000	18 000	563 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 421 000	15 000	29 000	801 000
Operating Profit	902 000	−14 000	−30 000	−195 000
Financial Income	0	0	1 000	0
Financial Costs	−1 000	55 000	0	52 000
Financial Balance	1 000	−55 000	1 000	−52 000
Dividends	0	0	0	0
Net Income	756 000	−69 000	−29 000	−247 000

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	55 000	55 000
Total Fixed Assets	0	0	55 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	861 000	1 000	2 000	1 000
Total Current Assets	991 000	2 000	3 000	13 000
Total Assets	991 000	2 000	58 000	68 000
Total Equity	336 000	−421 000	−351 000	−322 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	14 000	3 000	10 000
Unpaid Taxes	313 000	7 000	8 000	12 000
Dividends	0	0	0	0
Other Current Debt	178 000	402 000	399 000	368 000
Total Current Debt	655 000	422 000	409 000	390 000
Total Equity and Debt	991 000	2 000	58 000	68 000

Financial indicators	2022	2021	2020	2019
Return on Equity	225 %	16,39 %	8,26 %	76,71 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	38,85 %	-	-	−32,13 %
Current Ratio	1,51	0	0,01	0,03
Quick Ratio	1,51	0	0,01	0,03
Equity Ratio	0,34	−210,5	−6,05	−4,74
Gross Profit Margin	100 %	-	-	100 %