JOIN CONSULTING AS

0491 OSLO

Finances

Share Ownership

Return on Equity

23,33 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 456 000	2 711 000	1 204 000
Net Income	7 000	214 000	85 000
Total Assets	863 000	353 000	737 000
Total Equity	30 000	30 000	30 000

Income (NOK)	2022	2021	2020
Revenue	1 456 000	2 711 000	1 204 000
Expenditure	1 447 000	2 437 000	1 096 000
Operating Profit	9 000	275 000	109 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	9 000	275 000	109 000
Tax	2 000	60 000	24 000
Net Income	7 000	214 000	85 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	863 000	353 000	737 000
Total Assets	863 000	353 000	737 000
Total Retained Equity	0	0	0
Total Equity	30 000	30 000	30 000
Total Long-Term Debt	0	0	0
Total Current Debt	833 000	323 000	707 000
Total Equity and Debt	863 000	353 000	737 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 456 000	2 711 000	1 204 000
Other Income	0	0	0
Revenue	1 456 000	2 711 000	1 204 000
Cost of Goods Sold	1 411 000	2 412 000	1 049 000
Salary Costs	0	0	1 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 447 000	2 437 000	1 096 000
Operating Profit	9 000	275 000	109 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	7 000	215 000	85 000
Net Income	7 000	214 000	85 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	366 000	177 000	373 000
Total Current Assets	863 000	353 000	737 000
Total Assets	863 000	353 000	737 000
Total Equity	30 000	30 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	726 000	281 000	629 000
Unpaid Taxes	41 000	35 000	−33 000
Dividends	7 000	215 000	85 000
Other Current Debt	54 000	0	2 000
Total Current Debt	833 000	323 000	707 000
Total Equity and Debt	863 000	353 000	737 000

Financial indicators	2022	2021	2020
Return on Equity	23,33 %	713,33 %	283,33 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	0,62 %	10,14 %	9,05 %
Current Ratio	1,04	1,09	1,04
Quick Ratio	1,04	1,09	1,04
Equity Ratio	0,03	0,08	0,04
Gross Profit Margin	3,09 %	11,03 %	12,87 %