PAJO CONSULT AS

9152 SØRKJOSEN

Finances

Share Ownership

Return on Equity

−386,67 %

Current Ratio

1,18

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	339 000	238 000	221 000	144 000
Net Income	−58 000	−13 000	57 000	45 000
Total Assets	80 000	96 000	110 000	49 000
Total Equity	15 000	74 000	87 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	339 000	238 000	221 000	144 000
Expenditure	395 000	251 000	136 000	86 000
Operating Profit	−57 000	−14 000	85 000	58 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	10 000	0
Financial Balance	−3 000	0	−10 000	0
Earnings Before Tax	−60 000	−15 000	75 000	58 000
Tax	−1 000	−1 000	18 000	13 000
Net Income	−58 000	−13 000	57 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	30 000	20 000	16 000
Total Current Assets	60 000	66 000	90 000	33 000
Total Assets	80 000	96 000	110 000	49 000
Total Retained Equity	−7 000	51 000	65 000	7 000
Total Equity	15 000	74 000	87 000	30 000
Total Long-Term Debt	14 000	2 000	2 000	1 000
Total Current Debt	51 000	20 000	20 000	18 000
Total Equity and Debt	80 000	96 000	110 000	49 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	301 000	159 000	209 000	144 000
Other Income	38 000	78 000	12 000	0
Revenue	339 000	238 000	221 000	144 000
Cost of Goods Sold	40 000	8 000	30 000	2 000
Salary Costs	137 000	43 000	3 000	1 000
Depreciation	10 000	8 000	6 000	1 000
Impairment	0	0	0	0
Expenditure	395 000	251 000	136 000	86 000
Operating Profit	−57 000	−14 000	85 000	58 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	10 000	0
Financial Balance	−3 000	0	−10 000	0
Dividends	0	0	0	44 000
Net Income	−58 000	−13 000	57 000	45 000

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	20 000	30 000	10 000	16 000
Total Tangible Assets	20 000	30 000	10 000	16 000
Total Fiancial Fixed Assets	0	0	10 000	0
Total Fixed Assets	20 000	30 000	20 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	6 000	63 000	22 000
Total Current Assets	60 000	66 000	90 000	33 000
Total Assets	80 000	96 000	110 000	49 000
Total Equity	15 000	74 000	87 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	2 000	2 000	1 000
Creditors	21 000	6 000	0	4 000
Unpaid Taxes	11 000	5 000	4 000	2 000
Dividends	0	0	0	44 000
Other Current Debt	19 000	9 000	0	0
Total Current Debt	51 000	20 000	20 000	18 000
Total Equity and Debt	80 000	96 000	110 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−386,67 %	−17,57 %	65,52 %	150 %
Debt-to-Equity Ratio	0,93	0,03	0,02	0,03
Operating Profit Margin	−16,81 %	−5,88 %	38,46 %	40,28 %
Current Ratio	1,18	3,3	4,5	1,83
Quick Ratio	1,18	3,3	4,5	1,83
Equity Ratio	0,19	0,77	0,79	0,61
Gross Profit Margin	88,2 %	96,64 %	86,43 %	98,61 %