FJ CONSULTING AS

1738 BORGENHAUGEN

Finances

Return on Equity

38,73 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	93 000	21 000	88 000	36 000
Net Income	79 000	20 000	98 000	52 000
Total Assets	224 000	207 000	242 000	202 000
Total Equity	204 000	203 000	183 000	125 000

Income (NOK)	2022	2021	2020	2019
Revenue	93 000	21 000	88 000	36 000
Expenditure	2 000	2 000	5 000	0
Operating Profit	91 000	19 000	84 000	36 000
Financial Income	8 000	5 000	33 000	24 000
Financial Costs	0	0	0	0
Financial Balance	8 000	5 000	33 000	24 000
Earnings Before Tax	99 000	24 000	116 000	60 000
Tax	20 000	4 000	19 000	8 000
Net Income	79 000	20 000	98 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	177 000	177 000	217 000	175 000
Total Current Assets	48 000	31 000	25 000	27 000
Total Assets	224 000	207 000	242 000	202 000
Total Retained Equity	174 000	173 000	153 000	95 000
Total Equity	204 000	203 000	183 000	125 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 000	4 000	59 000	77 000
Total Equity and Debt	224 000	207 000	242 000	202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	93 000	21 000	88 000	36 000
Other Income	0	0	0	0
Revenue	93 000	21 000	88 000	36 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 000	2 000	5 000	0
Operating Profit	91 000	19 000	84 000	36 000
Financial Income	8 000	5 000	33 000	24 000
Financial Costs	0	0	0	0
Financial Balance	8 000	5 000	33 000	24 000
Dividends	78 000	0	40 000	0
Net Income	79 000	20 000	98 000	52 000

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	177 000	177 000	217 000	175 000
Total Fixed Assets	177 000	177 000	217 000	175 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	31 000	25 000	27 000
Total Current Assets	48 000	31 000	25 000	27 000
Total Assets	224 000	207 000	242 000	202 000
Total Equity	204 000	203 000	183 000	125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	78 000	0	40 000	0
Other Current Debt	0	0	0	69 000
Total Current Debt	20 000	4 000	59 000	77 000
Total Equity and Debt	224 000	207 000	242 000	202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,73 %	9,85 %	53,55 %	41,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	97,85 %	90,48 %	95,45 %	100 %
Current Ratio	2,4	7,75	0,42	0,35
Quick Ratio	2,4	7,75	0,42	0,35
Equity Ratio	0,91	0,98	0,76	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %