JR OLSEN CONSULT AS

0266 OSLO

Finances

Share Ownership

Return on Equity

1 246,27 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 620 000	2 473 000	548 000
Net Income	835 000	771 000	124 000
Total Assets	2 172 000	1 524 000	644 000
Total Equity	67 000	742 000	31 000

Income (NOK)	2022	2021	2020
Revenue	2 620 000	2 473 000	548 000
Expenditure	1 549 000	1 483 000	388 000
Operating Profit	1 072 000	990 000	159 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Earnings Before Tax	1 071 000	990 000	159 000
Tax	236 000	219 000	35 000
Net Income	835 000	771 000	124 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	2 172 000	1 524 000	644 000
Total Assets	2 172 000	1 524 000	644 000
Total Retained Equity	43 000	717 000	6 000
Total Equity	67 000	742 000	31 000
Total Long-Term Debt	0	0	0
Total Current Debt	2 105 000	782 000	614 000
Total Equity and Debt	2 172 000	1 524 000	644 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 620 000	2 473 000	548 000
Other Income	0	0	0
Revenue	2 620 000	2 473 000	548 000
Cost of Goods Sold	7 000	0	0
Salary Costs	1 124 000	1 025 000	314 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 549 000	1 483 000	388 000
Operating Profit	1 072 000	990 000	159 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Dividends	1 500 000	50 000	118 000
Net Income	835 000	771 000	124 000

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	1 257 000	381 000	19 000
Total Current Assets	2 172 000	1 524 000	644 000
Total Assets	2 172 000	1 524 000	644 000
Total Equity	67 000	742 000	31 000
Short-Term Group Debt	430 000	13 000	9 000
Total Long-Term Debt	0	0	0
Creditors	302 000	71 000	69 000
Unpaid Taxes	50 000	350 000	215 000
Dividends	1 500 000	50 000	118 000
Other Current Debt	90 000	82 000	170 000
Total Current Debt	2 105 000	782 000	614 000
Total Equity and Debt	2 172 000	1 524 000	644 000

Financial indicators	2022	2021	2020
Return on Equity	1 246,27 %	103,91 %	400 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	40,92 %	40,03 %	29,01 %
Current Ratio	1,03	1,95	1,05
Quick Ratio	1,03	1,95	1,05
Equity Ratio	0,03	0,49	0,05
Gross Profit Margin	99,73 %	100 %	100 %