SJUR MADSEN CONSULT AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

0,51 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 775 000	3 347 000	3 620 000	4 043 000
Net Income	5 000	219 000	297 000	425 000
Total Assets	1 433 000	1 685 000	1 544 000	1 538 000
Total Equity	987 000	1 102 000	883 000	736 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 775 000	3 347 000	3 620 000	4 043 000
Expenditure	2 771 000	3 070 000	3 243 000	3 503 000
Operating Profit	5 000	277 000	377 000	539 000
Financial Income	4 000	3 000	4 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	4 000	3 000	3 000	6 000
Earnings Before Tax	9 000	280 000	381 000	545 000
Tax	4 000	62 000	84 000	120 000
Net Income	5 000	219 000	297 000	425 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	666 000	490 000	525 000	541 000
Total Current Assets	768 000	1 195 000	1 019 000	997 000
Total Assets	1 433 000	1 685 000	1 544 000	1 538 000
Total Retained Equity	887 000	1 002 000	783 000	636 000
Total Equity	987 000	1 102 000	883 000	736 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	447 000	583 000	661 000	802 000
Total Equity and Debt	1 433 000	1 685 000	1 544 000	1 538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 775 000	3 347 000	3 620 000	4 040 000
Other Income	0	0	0	2 000
Revenue	2 775 000	3 347 000	3 620 000	4 043 000
Cost of Goods Sold	176 000	228 000	193 000	221 000
Salary Costs	1 981 000	2 246 000	2 425 000	2 619 000
Depreciation	21 000	10 000	16 000	21 000
Impairment	0	0	0	0
Expenditure	2 771 000	3 070 000	3 243 000	3 503 000
Operating Profit	5 000	277 000	377 000	539 000
Financial Income	4 000	3 000	4 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	4 000	3 000	3 000	6 000
Dividends	120 000	0	0	0
Net Income	5 000	219 000	297 000	425 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	2 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	71 000	12 000	23 000	39 000
Total Tangible Assets	71 000	12 000	23 000	39 000
Total Fiancial Fixed Assets	595 000	475 000	500 000	500 000
Total Fixed Assets	666 000	490 000	525 000	541 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	479 000	875 000	584 000	431 000
Total Current Assets	768 000	1 195 000	1 019 000	997 000
Total Assets	1 433 000	1 685 000	1 544 000	1 538 000
Total Equity	987 000	1 102 000	883 000	736 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	29 000	23 000	18 000	32 000
Unpaid Taxes	210 000	210 000	191 000	316 000
Dividends	120 000	0	0	0
Other Current Debt	207 000	289 000	369 000	334 000
Total Current Debt	447 000	583 000	661 000	802 000
Total Equity and Debt	1 433 000	1 685 000	1 544 000	1 538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,51 %	19,87 %	33,64 %	57,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,18 %	8,28 %	10,41 %	13,33 %
Current Ratio	1,72	2,05	1,54	1,24
Quick Ratio	1,72	2,05	1,54	1,24
Equity Ratio	0,69	0,65	0,57	0,48
Gross Profit Margin	93,66 %	93,19 %	94,67 %	94,53 %