3J CONSULTING AS

1715 YVEN

Finances

Share Ownership

Return on Equity

190,96 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 696 000	1 750 000	1 389 000
Net Income	338 000	399 000	416 000
Total Assets	859 000	979 000	742 000
Total Equity	177 000	189 000	140 000

Income (NOK)	2022	2021	2020
Revenue	1 696 000	1 750 000	1 389 000
Expenditure	1 262 000	1 240 000	857 000
Operating Profit	435 000	510 000	533 000
Financial Income	0	0	0
Financial Costs	0	3 000	0
Financial Balance	0	−3 000	0
Earnings Before Tax	435 000	507 000	533 000
Tax	97 000	108 000	117 000
Net Income	338 000	399 000	416 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 000	5 000	10 000
Total Current Assets	859 000	973 000	733 000
Total Assets	859 000	979 000	742 000
Total Retained Equity	147 000	165 000	116 000
Total Equity	177 000	189 000	140 000
Total Long-Term Debt	0	0	0
Total Current Debt	682 000	790 000	602 000
Total Equity and Debt	859 000	979 000	742 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 696 000	1 750 000	1 389 000
Other Income	0	0	0
Revenue	1 696 000	1 750 000	1 389 000
Cost of Goods Sold	0	0	0
Salary Costs	1 141 000	1 128 000	720 000
Depreciation	5 000	5 000	4 000
Impairment	0	0	0
Expenditure	1 262 000	1 240 000	857 000
Operating Profit	435 000	510 000	533 000
Financial Income	0	0	0
Financial Costs	0	3 000	0
Financial Balance	0	−3 000	0
Dividends	350 000	350 000	300 000
Net Income	338 000	399 000	416 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 000	5 000	10 000
Total Tangible Assets	1 000	5 000	10 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 000	5 000	10 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	338 000	417 000	134 000
Total Current Assets	859 000	973 000	733 000
Total Assets	859 000	979 000	742 000
Total Equity	177 000	189 000	140 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	−1 000	0
Unpaid Taxes	115 000	124 000	127 000
Dividends	350 000	350 000	300 000
Other Current Debt	121 000	104 000	58 000
Total Current Debt	682 000	790 000	602 000
Total Equity and Debt	859 000	979 000	742 000

Financial indicators	2022	2021	2020
Return on Equity	190,96 %	211,11 %	297,14 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	25,65 %	29,14 %	38,37 %
Current Ratio	1,26	1,23	1,22
Quick Ratio	1,26	1,23	1,22
Equity Ratio	0,21	0,19	0,19
Gross Profit Margin	100 %	100 %	100 %