SJ CONSULTING AS

1440 DRØBAK

Finances

Return on Equity

−24,05 %

Current Ratio

−0,04

Debt-to-Equity Ratio

2,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−108 000	259 000	−37 000	−36 000
Total Assets	1 699 000	1 754 000	1 742 000	293 000
Total Equity	449 000	526 000	267 000	302 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	49 000	50 000	48 000	45 000
Operating Profit	−49 000	−50 000	−48 000	−45 000
Financial Income	0	300 000	1 000	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	300 000	1 000	0
Earnings Before Tax	−137 000	251 000	−47 000	−45 000
Tax	−29 000	−9 000	−10 000	−9 000
Net Income	−108 000	259 000	−37 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 698 000	1 659 000	1 659 000	0
Total Current Assets	1 000	95 000	83 000	293 000
Total Assets	1 699 000	1 754 000	1 742 000	293 000
Total Retained Equity	419 000	496 000	237 000	272 000
Total Equity	449 000	526 000	267 000	302 000
Total Long-Term Debt	1 276 000	1 187 000	1 485 000	0
Total Current Debt	−26 000	41 000	−10 000	−9 000
Total Equity and Debt	1 699 000	1 754 000	1 742 000	293 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	49 000	50 000	48 000	45 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	49 000	50 000	48 000	45 000
Operating Profit	−49 000	−50 000	−48 000	−45 000
Financial Income	0	300 000	1 000	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	300 000	1 000	0
Dividends	0	0	0	500 000
Net Income	−108 000	259 000	−37 000	−36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	48 000	9 000	9 000	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	1 650 000	1 650 000	1 650 000	0
Total Fixed Assets	1 698 000	1 659 000	1 659 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	95 000	83 000	293 000
Total Current Assets	1 000	95 000	83 000	293 000
Total Assets	1 699 000	1 754 000	1 742 000	293 000
Total Equity	449 000	526 000	267 000	302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 276 000	1 187 000	1 485 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	500 000
Other Current Debt	4 000	50 000	0	0
Total Current Debt	−26 000	41 000	−10 000	−9 000
Total Equity and Debt	1 699 000	1 754 000	1 742 000	293 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,05 %	49,24 %	−13,86 %	−11,92 %
Debt-to-Equity Ratio	2,84	2,26	5,56	0
Operating Profit Margin	-	-	-	-
Current Ratio	−0,04	2,32	−8,3	−32,56
Quick Ratio	−0,04	2,32	−8,3	−32,56
Equity Ratio	0,26	0,3	0,15	1,03
Gross Profit Margin	-	-	-	-