SJ CONSULT AS

2656 FOLLEBU

Finances

Share Ownership

Return on Equity

88,55 %

Current Ratio

0,16

Debt-to-Equity Ratio

7,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	408 000	0	68 000	185 000
Net Income	232 000	−37 000	24 000	104 000
Total Assets	3 694 000	32 000	175 000	175 000
Total Equity	262 000	30 000	67 000	123 000

Income (NOK)	2022	2021	2020	2019
Revenue	408 000	0	68 000	185 000
Expenditure	58 000	37 000	37 000	54 000
Operating Profit	351 000	−37 000	30 000	131 000
Financial Income	0	0	0	0
Financial Costs	64 000	0	0	0
Financial Balance	−64 000	0	0	0
Earnings Before Tax	287 000	−37 000	30 000	131 000
Tax	55 000	0	7 000	26 000
Net Income	232 000	−37 000	24 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 456 000	0	0	0
Total Current Assets	239 000	32 000	175 000	175 000
Total Assets	3 694 000	32 000	175 000	175 000
Total Retained Equity	232 000	0	37 000	104 000
Total Equity	262 000	30 000	67 000	123 000
Total Long-Term Debt	1 934 000	0	0	0
Total Current Debt	1 499 000	2 000	108 000	51 000
Total Equity and Debt	3 694 000	32 000	175 000	175 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	244 000	0	68 000	185 000
Other Income	164 000	0	0	0
Revenue	408 000	0	68 000	185 000
Cost of Goods Sold	31 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	58 000	37 000	37 000	54 000
Operating Profit	351 000	−37 000	30 000	131 000
Financial Income	0	0	0	0
Financial Costs	64 000	0	0	0
Financial Balance	−64 000	0	0	0
Dividends	0	0	80 000	0
Net Income	232 000	−37 000	24 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 456 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 456 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 456 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	32 000	142 000	165 000
Total Current Assets	239 000	32 000	175 000	175 000
Total Assets	3 694 000	32 000	175 000	175 000
Total Equity	262 000	30 000	67 000	123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 934 000	0	0	0
Creditors	0	2 000	2 000	5 000
Unpaid Taxes	61 000	0	0	1 000
Dividends	0	0	80 000	0
Other Current Debt	1 382 000	0	19 000	19 000
Total Current Debt	1 499 000	2 000	108 000	51 000
Total Equity and Debt	3 694 000	32 000	175 000	175 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,55 %	−123,33 %	35,82 %	84,55 %
Debt-to-Equity Ratio	7,38	0	0	0
Operating Profit Margin	86,03 %	-	44,12 %	70,81 %
Current Ratio	0,16	16	1,62	3,43
Quick Ratio	0,16	16	1,62	3,43
Equity Ratio	0,07	0,94	0,38	0,7
Gross Profit Margin	92,4 %	-	100 %	100 %