JSD IT CONSULTANCY AS

0754 OSLO

Finances

Share Ownership

Return on Equity

103,91 %

Current Ratio

−3,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	336 000	800 000	1 556 000	1 535 000
Net Income	186 000	−155 000	128 000	28 000
Total Assets	135 000	62 000	339 000	191 000
Total Equity	179 000	103 000	258 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	336 000	800 000	1 556 000	1 535 000
Expenditure	141 000	953 000	1 392 000	1 498 000
Operating Profit	195 000	−153 000	165 000	37 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	−1 000
Earnings Before Tax	195 000	−155 000	164 000	36 000
Tax	9 000	0	36 000	8 000
Net Income	186 000	−155 000	128 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	135 000	62 000	339 000	191 000
Total Assets	135 000	62 000	339 000	191 000
Total Retained Equity	149 000	73 000	228 000	100 000
Total Equity	179 000	103 000	258 000	130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−44 000	−40 000	81 000	60 000
Total Equity and Debt	135 000	62 000	339 000	191 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	336 000	800 000	1 556 000	1 535 000
Other Income	0	0	0	0
Revenue	336 000	800 000	1 556 000	1 535 000
Cost of Goods Sold	1 000	15 000	0	1 000
Salary Costs	4 000	799 000	1 261 000	1 271 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	141 000	953 000	1 392 000	1 498 000
Operating Profit	195 000	−153 000	165 000	37 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	1 000	1 000
Financial Balance	−1 000	−2 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	186 000	−155 000	128 000	28 000

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	127 000	62 000	202 000	79 000
Total Current Assets	135 000	62 000	339 000	191 000
Total Assets	135 000	62 000	339 000	191 000
Total Equity	179 000	103 000	258 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	1 000	−1 000	2 000
Unpaid Taxes	9 000	15 000	94 000	62 000
Dividends	0	0	0	0
Other Current Debt	−64 000	−56 000	−48 000	−11 000
Total Current Debt	−44 000	−40 000	81 000	60 000
Total Equity and Debt	135 000	62 000	339 000	191 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,91 %	−150,49 %	49,61 %	21,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,04 %	−19,13 %	10,6 %	2,41 %
Current Ratio	−3,07	−1,55	4,19	3,18
Quick Ratio	−3,07	−1,55	4,19	3,18
Equity Ratio	1,33	1,66	0,76	0,68
Gross Profit Margin	99,7 %	98,13 %	100 %	99,93 %