PRJ CONSULTING AS

6105 VOLDA

Finances

Share Ownership

Return on Equity

81,34 %

Current Ratio

3,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 805 000	682 000	2 582 000	2 259 000
Net Income	654 000	−312 000	1 186 000	881 000
Total Assets	1 123 000	689 000	1 335 000	2 191 000
Total Equity	804 000	450 000	763 000	1 077 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 805 000	682 000	2 582 000	2 259 000
Expenditure	1 064 000	998 000	1 072 000	1 136 000
Operating Profit	742 000	−316 000	1 510 000	1 122 000
Financial Income	8 000	4 000	10 000	8 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	4 000	10 000	7 000
Earnings Before Tax	750 000	−312 000	1 520 000	1 129 000
Tax	96 000	0	334 000	249 000
Net Income	654 000	−312 000	1 186 000	881 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 123 000	689 000	1 335 000	2 191 000
Total Assets	1 123 000	689 000	1 335 000	2 191 000
Total Retained Equity	774 000	420 000	733 000	1 047 000
Total Equity	804 000	450 000	763 000	1 077 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	319 000	238 000	572 000	1 114 000
Total Equity and Debt	1 123 000	689 000	1 335 000	2 191 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 805 000	682 000	2 582 000	2 259 000
Other Income	0	0	0	0
Revenue	1 805 000	682 000	2 582 000	2 259 000
Cost of Goods Sold	0	0	0	0
Salary Costs	870 000	884 000	874 000	880 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 064 000	998 000	1 072 000	1 136 000
Operating Profit	742 000	−316 000	1 510 000	1 122 000
Financial Income	8 000	4 000	10 000	8 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	4 000	10 000	7 000
Dividends	300 000	0	1 500 000	600 000
Net Income	654 000	−312 000	1 186 000	881 000

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	1 080 000	529 000	1 328 000	2 064 000
Total Current Assets	1 123 000	689 000	1 335 000	2 191 000
Total Assets	1 123 000	689 000	1 335 000	2 191 000
Total Equity	804 000	450 000	763 000	1 077 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	14 000	11 000	8 000	10 000
Unpaid Taxes	103 000	119 000	123 000	152 000
Dividends	300 000	0	1 500 000	600 000
Other Current Debt	107 000	108 000	106 000	102 000
Total Current Debt	319 000	238 000	572 000	1 114 000
Total Equity and Debt	1 123 000	689 000	1 335 000	2 191 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,34 %	−69,33 %	155,44 %	81,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,11 %	−46,33 %	58,48 %	49,67 %
Current Ratio	3,52	2,89	2,33	1,97
Quick Ratio	3,52	2,89	2,33	1,97
Equity Ratio	0,72	0,65	0,57	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %