JS SUBSEA CONSULTING AS

5163 LAKSEVÅG

Finances

Share Ownership

Return on Equity

72,36 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 325 000	3 050 000	3 129 000	2 357 000
Net Income	686 000	1 512 000	1 667 000	1 071 000
Total Assets	1 862 000	2 377 000	3 391 000	1 787 000
Total Equity	948 000	763 000	328 000	661 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 325 000	3 050 000	3 129 000	2 357 000
Expenditure	1 455 000	1 116 000	995 000	986 000
Operating Profit	870 000	1 935 000	2 133 000	1 370 000
Financial Income	11 000	5 000	5 000	7 000
Financial Costs	1 000	0	0	2 000
Financial Balance	10 000	5 000	5 000	5 000
Earnings Before Tax	880 000	1 940 000	2 138 000	1 375 000
Tax	194 000	428 000	471 000	303 000
Net Income	686 000	1 512 000	1 667 000	1 071 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 862 000	2 377 000	3 391 000	1 787 000
Total Assets	1 862 000	2 377 000	3 391 000	1 787 000
Total Retained Equity	848 000	663 000	228 000	561 000
Total Equity	948 000	763 000	328 000	661 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	913 000	1 615 000	3 063 000	1 126 000
Total Equity and Debt	1 862 000	2 377 000	3 391 000	1 787 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 325 000	3 050 000	3 129 000	2 357 000
Other Income	0	0	0	0
Revenue	2 325 000	3 050 000	3 129 000	2 357 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 222 000	969 000	759 000	804 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 455 000	1 116 000	995 000	986 000
Operating Profit	870 000	1 935 000	2 133 000	1 370 000
Financial Income	11 000	5 000	5 000	7 000
Financial Costs	1 000	0	0	2 000
Financial Balance	10 000	5 000	5 000	5 000
Dividends	500 000	1 077 000	2 000 000	1 200 000
Net Income	686 000	1 512 000	1 667 000	1 071 000

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	1 796 000	1 672 000	3 018 000	1 504 000
Total Current Assets	1 862 000	2 377 000	3 391 000	1 787 000
Total Assets	1 862 000	2 377 000	3 391 000	1 787 000
Total Equity	948 000	763 000	328 000	661 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	8 000	4 000	0
Unpaid Taxes	97 000	237 000	214 000	169 000
Dividends	500 000	1 077 000	2 000 000	1 200 000
Other Current Debt	117 000	92 000	374 000	53 000
Total Current Debt	913 000	1 615 000	3 063 000	1 126 000
Total Equity and Debt	1 862 000	2 377 000	3 391 000	1 787 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,36 %	198,17 %	508,23 %	162,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,42 %	63,44 %	68,17 %	58,12 %
Current Ratio	2,04	1,47	1,11	1,59
Quick Ratio	2,04	1,47	1,11	1,59
Equity Ratio	0,51	0,32	0,1	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %