ERLING JENSEN CONSULTING AS

1063 OSLO

Finances

Return on Equity

93,67 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	80 000
Net Income	385 000	384 000	387 000	56 000
Total Assets	912 000	876 000	492 000	139 000
Total Equity	411 000	526 000	492 000	105 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	80 000
Expenditure	17 000	16 000	13 000	9 000
Operating Profit	−17 000	−16 000	−13 000	71 000
Financial Income	400 000	400 000	400 000	0
Financial Costs	0	0	0	0
Financial Balance	400 000	400 000	400 000	0
Earnings Before Tax	383 000	384 000	387 000	71 000
Tax	−2 000	0	0	16 000
Net Income	385 000	384 000	387 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	15 000	15 000	15 000
Total Current Assets	894 000	861 000	477 000	124 000
Total Assets	912 000	876 000	492 000	139 000
Total Retained Equity	381 000	496 000	462 000	75 000
Total Equity	411 000	526 000	492 000	105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	500 000	350 000	0	34 000
Total Equity and Debt	912 000	876 000	492 000	139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	80 000
Other Income	0	0	0	0
Revenue	0	0	0	80 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 000	16 000	13 000	9 000
Operating Profit	−17 000	−16 000	−13 000	71 000
Financial Income	400 000	400 000	400 000	0
Financial Costs	0	0	0	0
Financial Balance	400 000	400 000	400 000	0
Dividends	500 000	350 000	0	0
Net Income	385 000	384 000	387 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	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	15 000	15 000	15 000	15 000
Total Fixed Assets	17 000	15 000	15 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	893 000	861 000	477 000	124 000
Total Current Assets	894 000	861 000	477 000	124 000
Total Assets	912 000	876 000	492 000	139 000
Total Equity	411 000	526 000	492 000	105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	18 000
Dividends	500 000	350 000	0	0
Other Current Debt	500 000	0	0	0
Total Current Debt	500 000	350 000	0	34 000
Total Equity and Debt	912 000	876 000	492 000	139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,67 %	73 %	78,66 %	53,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	88,75 %
Current Ratio	1,79	2,46	-	3,65
Quick Ratio	1,79	2,46	-	3,65
Equity Ratio	0,45	0,6	1	0,76
Gross Profit Margin	-	-	-	100 %