SJ CORPORATE AS

0160 OSLO

Finances

Share Ownership

Return on Equity

−33,38 %

Current Ratio

6,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 726 000	16 559 000	13 254 000	6 126 000
Net Income	−758 000	2 888 000	730 000	760 000
Total Assets	2 445 000	5 050 000	1 377 000	4 294 000
Total Equity	2 271 000	3 029 000	141 000	−1 933 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 726 000	16 559 000	13 254 000	6 126 000
Expenditure	2 731 000	12 699 000	12 272 000	5 105 000
Operating Profit	−1 006 000	3 860 000	983 000	1 022 000
Financial Income	6 000	23 000	22 000	10 000
Financial Costs	9 000	8 000	31 000	208 000
Financial Balance	−3 000	15 000	−9 000	−198 000
Earnings Before Tax	−1 009 000	3 875 000	974 000	824 000
Tax	−252 000	987 000	244 000	64 000
Net Income	−758 000	2 888 000	730 000	760 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 389 000	1 348 000	398 000	1 190 000
Total Current Assets	1 055 000	3 702 000	979 000	3 104 000
Total Assets	2 445 000	5 050 000	1 377 000	4 294 000
Total Retained Equity	1 272 000	2 029 000	−859 000	−2 933 000
Total Equity	2 271 000	3 029 000	141 000	−1 933 000
Total Long-Term Debt	0	7 000	0	4 365 000
Total Current Debt	173 000	2 013 000	1 236 000	1 862 000
Total Equity and Debt	2 445 000	5 050 000	1 377 000	4 294 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 726 000	16 559 000	13 254 000	6 126 000
Other Income	0	0	0	0
Revenue	1 726 000	16 559 000	13 254 000	6 126 000
Cost of Goods Sold	0	0	0	350 000
Salary Costs	646 000	10 535 000	10 632 000	3 228 000
Depreciation	203 000	126 000	101 000	108 000
Impairment	0	0	0	0
Expenditure	2 731 000	12 699 000	12 272 000	5 105 000
Operating Profit	−1 006 000	3 860 000	983 000	1 022 000
Financial Income	6 000	23 000	22 000	10 000
Financial Costs	9 000	8 000	31 000	208 000
Financial Balance	−3 000	15 000	−9 000	−198 000
Dividends	0	0	0	0
Net Income	−758 000	2 888 000	730 000	760 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	248 000	52 000	383 000	1 123 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	621 000	776 000	15 000	67 000
Total Tangible Assets	621 000	776 000	15 000	67 000
Total Fiancial Fixed Assets	520 000	520 000	0	0
Total Fixed Assets	1 389 000	1 348 000	398 000	1 190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	931 000	2 980 000	723 000	2 137 000
Total Current Assets	1 055 000	3 702 000	979 000	3 104 000
Total Assets	2 445 000	5 050 000	1 377 000	4 294 000
Total Equity	2 271 000	3 029 000	141 000	−1 933 000
Short-Term Group Debt	0	0	0	545 000
Total Long-Term Debt	0	7 000	0	4 365 000
Creditors	33 000	129 000	40 000	36 000
Unpaid Taxes	91 000	507 000	317 000	678 000
Dividends	0	0	0	0
Other Current Debt	49 000	680 000	879 000	603 000
Total Current Debt	173 000	2 013 000	1 236 000	1 862 000
Total Equity and Debt	2 445 000	5 050 000	1 377 000	4 294 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,38 %	95,34 %	517,73 %	−39,32 %
Debt-to-Equity Ratio	0	0	0	−2,26
Operating Profit Margin	−58,29 %	23,31 %	7,42 %	16,68 %
Current Ratio	6,1	1,84	0,79	1,67
Quick Ratio	6,1	1,84	0,79	1,67
Equity Ratio	0,93	0,6	0,1	−0,45
Gross Profit Margin	100 %	100 %	100 %	94,29 %