ROBERT JOHANSSON CONSULTING AS

0690 OSLO

Finances

Share Ownership

Return on Equity

186,36 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	593 000	177 000	118 000	152 000
Net Income	−41 000	39 000	−81 000	31 000
Total Assets	90 000	95 000	16 000	116 000
Total Equity	−22 000	19 000	−20 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	593 000	177 000	118 000	152 000
Expenditure	634 000	138 000	208 000	113 000
Operating Profit	−41 000	39 000	−90 000	40 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−41 000	39 000	−90 000	40 000
Tax	0	0	−9 000	9 000
Net Income	−41 000	39 000	−81 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	90 000	95 000	16 000	116 000
Total Assets	90 000	95 000	16 000	116 000
Total Retained Equity	−52 000	−11 000	−50 000	31 000
Total Equity	−22 000	19 000	−20 000	61 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	112 000	77 000	36 000	55 000
Total Equity and Debt	90 000	95 000	16 000	116 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	593 000	177 000	118 000	152 000
Other Income	0	0	0	0
Revenue	593 000	177 000	118 000	152 000
Cost of Goods Sold	0	0	0	0
Salary Costs	521 000	73 000	157 000	58 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	634 000	138 000	208 000	113 000
Operating Profit	−41 000	39 000	−90 000	40 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−41 000	39 000	−81 000	31 000

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	67 000	61 000	7 000	96 000
Total Current Assets	90 000	95 000	16 000	116 000
Total Assets	90 000	95 000	16 000	116 000
Total Equity	−22 000	19 000	−20 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	16 000	5 000	2 000
Unpaid Taxes	28 000	27 000	6 000	36 000
Dividends	0	0	0	0
Other Current Debt	80 000	34 000	26 000	9 000
Total Current Debt	112 000	77 000	36 000	55 000
Total Equity and Debt	90 000	95 000	16 000	116 000

Financial indicators	2022	2021	2020	2019
Return on Equity	186,36 %	205,26 %	405 %	50,82 %
Debt-to-Equity Ratio	−0	0	−0	0
Operating Profit Margin	−6,91 %	22,03 %	−76,27 %	26,32 %
Current Ratio	0,8	1,23	0,44	2,11
Quick Ratio	0,8	1,23	0,44	2,11
Equity Ratio	−0,24	0,2	−1,25	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %