HEJO CONSULT AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

78,93 %

Current Ratio

3,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	720 000	690 000	710 000	726 000
Net Income	517 000	491 000	504 000	520 000
Total Assets	974 000	935 000	1 452 000	956 000
Total Equity	655 000	638 000	1 147 000	642 000

Income (NOK)	2022	2021	2020	2019
Revenue	720 000	690 000	710 000	726 000
Expenditure	59 000	60 000	62 000	60 000
Operating Profit	661 000	630 000	648 000	666 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	−1 000	0
Earnings Before Tax	663 000	630 000	647 000	666 000
Tax	146 000	139 000	143 000	147 000
Net Income	517 000	491 000	504 000	520 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	974 000	935 000	1 452 000	956 000
Total Assets	974 000	935 000	1 452 000	956 000
Total Retained Equity	625 000	608 000	1 117 000	612 000
Total Equity	655 000	638 000	1 147 000	642 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	319 000	297 000	305 000	314 000
Total Equity and Debt	974 000	935 000	1 452 000	956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	720 000	690 000	710 000	726 000
Other Income	0	0	0	0
Revenue	720 000	690 000	710 000	726 000
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	59 000	60 000	62 000	60 000
Operating Profit	661 000	630 000	648 000	666 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	2 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	517 000	491 000	504 000	520 000

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	824 000	860 000	1 321 000	888 000
Total Current Assets	974 000	935 000	1 452 000	956 000
Total Assets	974 000	935 000	1 452 000	956 000
Total Equity	655 000	638 000	1 147 000	642 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	167 000	159 000	162 000	167 000
Dividends	0	0	0	0
Other Current Debt	6 000	0	1 000	1 000
Total Current Debt	319 000	297 000	305 000	314 000
Total Equity and Debt	974 000	935 000	1 452 000	956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,93 %	76,96 %	43,94 %	81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	91,81 %	91,3 %	91,27 %	91,74 %
Current Ratio	3,05	3,15	4,76	3,04
Quick Ratio	3,05	3,15	4,76	3,04
Equity Ratio	0,67	0,68	0,79	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %