JOHANSSON CONSULT AS

7018 TRONDHEIM

Finances

Return on Equity

99,08 %

Current Ratio

1,55

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	972 000	864 000	1 110 000	654 000
Total Assets	1 651 000	1 331 000	1 565 000	1 002 000
Total Equity	981 000	659 000	444 000	459 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	38 000	35 000	37 000	45 000
Operating Profit	−38 000	−35 000	−37 000	−45 000
Financial Income	1 010 000	898 000	1 146 000	693 000
Financial Costs	0	0	0	0
Financial Balance	1 010 000	898 000	1 146 000	693 000
Earnings Before Tax	973 000	863 000	1 109 000	648 000
Tax	0	−2 000	0	−5 000
Net Income	972 000	864 000	1 110 000	654 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	638 000	416 000	416 000	308 000
Total Current Assets	1 012 000	915 000	1 149 000	693 000
Total Assets	1 651 000	1 331 000	1 565 000	1 002 000
Total Retained Equity	881 000	559 000	344 000	359 000
Total Equity	981 000	659 000	444 000	459 000
Total Long-Term Debt	19 000	19 000	20 000	21 000
Total Current Debt	651 000	654 000	1 100 000	521 000
Total Equity and Debt	1 651 000	1 331 000	1 565 000	1 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	38 000	35 000	37 000	45 000
Operating Profit	−38 000	−35 000	−37 000	−45 000
Financial Income	1 010 000	898 000	1 146 000	693 000
Financial Costs	0	0	0	0
Financial Balance	1 010 000	898 000	1 146 000	693 000
Dividends	650 000	650 000	1 125 000	450 000
Net Income	972 000	864 000	1 110 000	654 000

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	16 000	0	0	0
Total Tangible Assets	16 000	0	0	0
Total Fiancial Fixed Assets	623 000	416 000	416 000	308 000
Total Fixed Assets	638 000	416 000	416 000	308 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	16 000	2 000	0
Total Current Assets	1 012 000	915 000	1 149 000	693 000
Total Assets	1 651 000	1 331 000	1 565 000	1 002 000
Total Equity	981 000	659 000	444 000	459 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	19 000	20 000	21 000
Creditors	0	4 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	650 000	650 000	1 125 000	450 000
Other Current Debt	1 000	0	0	71 000
Total Current Debt	651 000	654 000	1 100 000	521 000
Total Equity and Debt	1 651 000	1 331 000	1 565 000	1 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,08 %	131,11 %	250 %	142,48 %
Debt-to-Equity Ratio	0,02	0,03	0,05	0,05
Operating Profit Margin	-	-	-	-
Current Ratio	1,55	1,4	1,04	1,33
Quick Ratio	1,55	1,4	1,04	1,33
Equity Ratio	0,59	0,5	0,28	0,46
Gross Profit Margin	-	-	-	-