DANIEL JACKSON AS

1166 OSLO

Finances

Return on Equity

26,85 %

Current Ratio

3,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	730 000	1 019 000	614 000	796 000
Net Income	134 000	189 000	51 000	53 000
Total Assets	667 000	534 000	298 000	241 000
Total Equity	499 000	364 000	180 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	730 000	1 019 000	614 000	796 000
Expenditure	558 000	777 000	548 000	728 000
Operating Profit	173 000	242 000	66 000	68 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	172 000	242 000	66 000	68 000
Tax	38 000	53 000	15 000	15 000
Net Income	134 000	189 000	51 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	135 000	60 000	30 000
Total Current Assets	510 000	399 000	238 000	211 000
Total Assets	667 000	534 000	298 000	241 000
Total Retained Equity	454 000	319 000	130 000	79 000
Total Equity	499 000	364 000	180 000	129 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	168 000	170 000	118 000	113 000
Total Equity and Debt	667 000	534 000	298 000	241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	730 000	1 019 000	614 000	700 000
Other Income	0	0	0	96 000
Revenue	730 000	1 019 000	614 000	796 000
Cost of Goods Sold	0	1 000	0	15 000
Salary Costs	456 000	712 000	491 000	598 000
Depreciation	9 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	558 000	777 000	548 000	728 000
Operating Profit	173 000	242 000	66 000	68 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	134 000	189 000	51 000	53 000

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	16 000	25 000	0	0
Total Tangible Assets	16 000	25 000	0	0
Total Fiancial Fixed Assets	140 000	110 000	60 000	30 000
Total Fixed Assets	156 000	135 000	60 000	30 000
Stock	0	0	0	0
Total Investments	90 000	90 000	0	0
Cash, Bank	405 000	295 000	192 000	195 000
Total Current Assets	510 000	399 000	238 000	211 000
Total Assets	667 000	534 000	298 000	241 000
Total Equity	499 000	364 000	180 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	2 000	2 000
Unpaid Taxes	69 000	100 000	86 000	80 000
Dividends	0	0	0	0
Other Current Debt	7 000	2 000	2 000	2 000
Total Current Debt	168 000	170 000	118 000	113 000
Total Equity and Debt	667 000	534 000	298 000	241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,85 %	51,92 %	28,33 %	41,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,7 %	23,75 %	10,75 %	8,54 %
Current Ratio	3,04	2,35	2,02	1,87
Quick Ratio	3,04	2,35	2,02	1,87
Equity Ratio	0,75	0,68	0,6	0,54
Gross Profit Margin	100 %	99,9 %	100 %	98,12 %