SEJ AS

0566 OSLO

Finances

Share Ownership

Return on Equity

365,93 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 170 000	7 155 000	6 757 000	9 000 000
Net Income	1 332 000	628 000	400 000	1 003 000
Total Assets	3 574 000	2 194 000	2 029 000	2 242 000
Total Equity	364 000	412 000	1 284 000	884 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 170 000	7 155 000	6 757 000	9 000 000
Expenditure	11 477 000	6 345 000	6 255 000	7 736 000
Operating Profit	1 694 000	810 000	502 000	1 282 000
Financial Income	19 000	5 000	16 000	12 000
Financial Costs	6 000	10 000	5 000	8 000
Financial Balance	13 000	−5 000	11 000	4 000
Earnings Before Tax	1 708 000	805 000	513 000	1 287 000
Tax	376 000	177 000	113 000	283 000
Net Income	1 332 000	628 000	400 000	1 003 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	268 000	383 000	501 000	587 000
Total Current Assets	3 307 000	1 812 000	1 528 000	1 655 000
Total Assets	3 574 000	2 194 000	2 029 000	2 242 000
Total Retained Equity	334 000	382 000	1 254 000	854 000
Total Equity	364 000	412 000	1 284 000	884 000
Total Long-Term Debt	0	−14 000	−9 000	20 000
Total Current Debt	3 211 000	1 797 000	754 000	1 338 000
Total Equity and Debt	3 574 000	2 194 000	2 029 000	2 242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 104 000	6 594 000	6 611 000	9 000 000
Other Income	66 000	562 000	146 000	0
Revenue	13 170 000	7 155 000	6 757 000	9 000 000
Cost of Goods Sold	3 264 000	1 677 000	1 667 000	2 599 000
Salary Costs	6 629 000	3 235 000	3 416 000	3 651 000
Depreciation	124 000	124 000	106 000	131 000
Impairment	0	0	0	0
Expenditure	11 477 000	6 345 000	6 255 000	7 736 000
Operating Profit	1 694 000	810 000	502 000	1 282 000
Financial Income	19 000	5 000	16 000	12 000
Financial Costs	6 000	10 000	5 000	8 000
Financial Balance	13 000	−5 000	11 000	4 000
Dividends	1 380 000	1 500 000	0	0
Net Income	1 332 000	628 000	400 000	1 003 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	25 000	20 000	0
Real Eastate	108 000	131 000	155 000	178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	126 000	226 000	327 000	409 000
Total Tangible Assets	234 000	357 000	481 000	587 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	268 000	383 000	501 000	587 000
Stock	510 000	312 000	267 000	234 000
Total Investments	0	0	0	0
Cash, Bank	2 786 000	1 343 000	1 253 000	1 310 000
Total Current Assets	3 307 000	1 812 000	1 528 000	1 655 000
Total Assets	3 574 000	2 194 000	2 029 000	2 242 000
Total Equity	364 000	412 000	1 284 000	884 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−14 000	−9 000	20 000
Creditors	142 000	80 000	117 000	135 000
Unpaid Taxes	902 000	585 000	105 000	577 000
Dividends	1 380 000	1 500 000	0	0
Other Current Debt	783 000	449 000	375 000	408 000
Total Current Debt	3 211 000	1 797 000	754 000	1 338 000
Total Equity and Debt	3 574 000	2 194 000	2 029 000	2 242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	365,93 %	152,43 %	31,15 %	113,46 %
Debt-to-Equity Ratio	0	−0,03	−0,01	0,02
Operating Profit Margin	12,86 %	11,32 %	7,43 %	14,24 %
Current Ratio	1,03	1,01	2,03	1,24
Quick Ratio	1,22	1,22	3,14	1,5
Equity Ratio	0,1	0,19	0,63	0,39
Gross Profit Margin	75,22 %	76,56 %	75,33 %	71,12 %