BJ KONSULT AS

1176 OSLO

Finances

Return on Equity

13,43 %

Current Ratio

10,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	291 000	288 000	406 000	186 000
Net Income	136 000	129 000	222 000	51 000
Total Assets	1 066 000	1 001 000	1 423 000	704 000
Total Equity	1 013 000	877 000	748 000	525 000

Income (NOK)	2022	2021	2020	2019
Revenue	291 000	288 000	406 000	186 000
Expenditure	116 000	117 000	123 000	120 000
Operating Profit	175 000	171 000	283 000	66 000
Financial Income	0	0	8 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	8 000	0
Earnings Before Tax	175 000	171 000	291 000	66 000
Tax	39 000	42 000	69 000	16 000
Net Income	136 000	129 000	222 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	535 000	535 000	598 000	90 000
Total Current Assets	531 000	466 000	825 000	614 000
Total Assets	1 066 000	1 001 000	1 423 000	704 000
Total Retained Equity	989 000	852 000	723 000	501 000
Total Equity	1 013 000	877 000	748 000	525 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	53 000	124 000	675 000	178 000
Total Equity and Debt	1 066 000	1 001 000	1 423 000	704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	291 000	283 000	356 000	186 000
Other Income	0	5 000	50 000	0
Revenue	291 000	288 000	406 000	186 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	24 000	27 000	22 000
Impairment	0	0	0	0
Expenditure	116 000	117 000	123 000	120 000
Operating Profit	175 000	171 000	283 000	66 000
Financial Income	0	0	8 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	8 000	0
Dividends	0	0	0	0
Net Income	136 000	129 000	222 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	500 000	500 000	545 000	50 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	19 000	40 000
Total Tangible Assets	500 000	500 000	563 000	90 000
Total Fiancial Fixed Assets	35 000	35 000	35 000	0
Total Fixed Assets	535 000	535 000	598 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	502 000	396 000	657 000	423 000
Total Current Assets	531 000	466 000	825 000	614 000
Total Assets	1 066 000	1 001 000	1 423 000	704 000
Total Equity	1 013 000	877 000	748 000	525 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	0	0	400 000	0
Unpaid Taxes	14 000	38 000	96 000	8 000
Dividends	0	0	0	0
Other Current Debt	0	44 000	110 000	152 000
Total Current Debt	53 000	124 000	675 000	178 000
Total Equity and Debt	1 066 000	1 001 000	1 423 000	704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,43 %	14,71 %	29,68 %	9,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60,14 %	59,38 %	69,7 %	35,48 %
Current Ratio	10,02	3,76	1,22	3,45
Quick Ratio	10,02	3,76	1,22	3,45
Equity Ratio	0,95	0,88	0,53	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %