JAKOBSEN CONSULTING AS

3222 SANDEFJORD

Finances

Share Ownership

Return on Equity

672,73 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	515 000	741 000	658 000
Net Income	74 000	−53 000	12 000	−29 000
Total Assets	31 000	302 000	468 000	158 000
Total Equity	11 000	−62 000	−9 000	−21 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	515 000	741 000	658 000
Expenditure	179 000	557 000	719 000	682 000
Operating Profit	75 000	−42 000	21 000	−24 000
Financial Income	0	0	0	0
Financial Costs	2 000	12 000	9 000	6 000
Financial Balance	−2 000	−12 000	−9 000	−6 000
Earnings Before Tax	74 000	−53 000	12 000	−29 000
Tax	0	0	0	0
Net Income	74 000	−53 000	12 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	226 000	317 000	80 000
Total Current Assets	31 000	76 000	151 000	77 000
Total Assets	31 000	302 000	468 000	158 000
Total Retained Equity	−19 000	−92 000	−39 000	−51 000
Total Equity	11 000	−62 000	−9 000	−21 000
Total Long-Term Debt	0	301 000	348 000	100 000
Total Current Debt	20 000	64 000	129 000	79 000
Total Equity and Debt	31 000	302 000	468 000	158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	129 000	515 000	735 000	658 000
Other Income	125 000	0	6 000	0
Revenue	254 000	515 000	741 000	658 000
Cost of Goods Sold	10 000	94 000	76 000	22 000
Salary Costs	68 000	192 000	381 000	460 000
Depreciation	0	85 000	94 000	19 000
Impairment	0	0	0	0
Expenditure	179 000	557 000	719 000	682 000
Operating Profit	75 000	−42 000	21 000	−24 000
Financial Income	0	0	0	0
Financial Costs	2 000	12 000	9 000	6 000
Financial Balance	−2 000	−12 000	−9 000	−6 000
Dividends	0	0	0	0
Net Income	74 000	−53 000	12 000	−29 000

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	226 000	311 000	74 000
Total Tangible Assets	0	226 000	311 000	74 000
Total Fiancial Fixed Assets	0	0	6 000	6 000
Total Fixed Assets	0	226 000	317 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	41 000	100 000	22 000
Total Current Assets	31 000	76 000	151 000	77 000
Total Assets	31 000	302 000	468 000	158 000
Total Equity	11 000	−62 000	−9 000	−21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	301 000	348 000	100 000
Creditors	0	0	6 000	0
Unpaid Taxes	2 000	27 000	87 000	36 000
Dividends	0	0	0	0
Other Current Debt	18 000	37 000	36 000	43 000
Total Current Debt	20 000	64 000	129 000	79 000
Total Equity and Debt	31 000	302 000	468 000	158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	672,73 %	85,48 %	−133,33 %	138,1 %
Debt-to-Equity Ratio	0	−4,85	−38,67	−4,76
Operating Profit Margin	29,53 %	−8,16 %	2,83 %	−3,65 %
Current Ratio	1,55	1,19	1,17	0,97
Quick Ratio	1,55	1,19	1,17	0,97
Equity Ratio	0,35	−0,21	−0,02	−0,13
Gross Profit Margin	96,06 %	81,75 %	89,74 %	96,66 %