JOHNSEN KONSULENTTJENESTER AS

4878 GRIMSTAD

Finances

Share Ownership

Return on Equity

25,64 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	294 000	487 000	519 000	686 000
Net Income	30 000	14 000	30 000	68 000
Total Assets	346 000	322 000	431 000	466 000
Total Equity	117 000	87 000	77 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	294 000	487 000	519 000	686 000
Expenditure	255 000	469 000	480 000	599 000
Operating Profit	39 000	18 000	39 000	86 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	39 000	18 000	39 000	87 000
Tax	9 000	4 000	9 000	19 000
Net Income	30 000	14 000	30 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	346 000	322 000	431 000	466 000
Total Assets	346 000	322 000	431 000	466 000
Total Retained Equity	87 000	57 000	47 000	17 000
Total Equity	117 000	87 000	77 000	47 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	229 000	235 000	354 000	418 000
Total Equity and Debt	346 000	322 000	431 000	466 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	294 000	487 000	519 000	686 000
Other Income	0	0	0	0
Revenue	294 000	487 000	519 000	686 000
Cost of Goods Sold	19 000	88 000	22 000	36 000
Salary Costs	205 000	333 000	422 000	514 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	255 000	469 000	480 000	599 000
Operating Profit	39 000	18 000	39 000	86 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	30 000	14 000	30 000	68 000

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	210 000	171 000	431 000	466 000
Total Current Assets	346 000	322 000	431 000	466 000
Total Assets	346 000	322 000	431 000	466 000
Total Equity	117 000	87 000	77 000	47 000
Short-Term Group Debt	57 000	35 000	29 000	30 000
Total Long-Term Debt	0	0	0	0
Creditors	4 000	1 000	2 000	2 000
Unpaid Taxes	109 000	157 000	224 000	315 000
Dividends	0	0	0	0
Other Current Debt	50 000	39 000	90 000	67 000
Total Current Debt	229 000	235 000	354 000	418 000
Total Equity and Debt	346 000	322 000	431 000	466 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,64 %	16,09 %	38,96 %	144,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,27 %	3,7 %	7,51 %	12,54 %
Current Ratio	1,51	1,37	1,22	1,11
Quick Ratio	1,51	1,37	1,22	1,11
Equity Ratio	0,34	0,27	0,18	0,1
Gross Profit Margin	93,54 %	81,93 %	95,76 %	94,75 %