FBJ-CONSULTING AS

0274 OSLO

Finances

Return on Equity

8,67 %

Current Ratio

39,85

Debt-to-Equity Ratio

1,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	456 000	434 000	461 000	455 000
Net Income	588 000	1 041 000	629 000	823 000
Total Assets	16 167 000	15 653 000	14 669 000	14 628 000
Total Equity	6 782 000	6 194 000	5 153 000	4 524 000

Income (NOK)	2022	2021	2020	2019
Revenue	456 000	434 000	461 000	455 000
Expenditure	188 000	180 000	178 000	218 000
Operating Profit	268 000	255 000	284 000	236 000
Financial Income	445 000	997 000	526 000	470 000
Financial Costs	0	0	1 000	0
Financial Balance	445 000	997 000	525 000	470 000
Earnings Before Tax	712 000	1 252 000	809 000	707 000
Tax	124 000	211 000	180 000	−116 000
Net Income	588 000	1 041 000	629 000	823 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 946 000	11 566 000	11 602 000	11 982 000
Total Current Assets	5 221 000	4 087 000	3 067 000	2 646 000
Total Assets	16 167 000	15 653 000	14 669 000	14 628 000
Total Retained Equity	4 582 000	3 994 000	2 953 000	2 324 000
Total Equity	6 782 000	6 194 000	5 153 000	4 524 000
Total Long-Term Debt	9 254 000	9 241 000	8 767 000	9 373 000
Total Current Debt	131 000	218 000	748 000	730 000
Total Equity and Debt	16 167 000	15 653 000	14 669 000	14 628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	456 000	434 000	461 000	455 000
Other Income	0	0	0	0
Revenue	456 000	434 000	461 000	455 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	188 000	180 000	178 000	218 000
Operating Profit	268 000	255 000	284 000	236 000
Financial Income	445 000	997 000	526 000	470 000
Financial Costs	0	0	1 000	0
Financial Balance	445 000	997 000	525 000	470 000
Dividends	0	0	0	0
Net Income	588 000	1 041 000	629 000	823 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 178 000	12 178 000	12 178 000	12 178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 178 000	12 178 000	12 178 000	12 178 000
Total Fiancial Fixed Assets	−1 231 000	−612 000	−576 000	−195 000
Total Fixed Assets	10 946 000	11 566 000	11 602 000	11 982 000
Stock	0	0	0	0
Total Investments	2 382 000	2 382 000	2 274 000	2 160 000
Cash, Bank	2 838 000	1 705 000	793 000	486 000
Total Current Assets	5 221 000	4 087 000	3 067 000	2 646 000
Total Assets	16 167 000	15 653 000	14 669 000	14 628 000
Total Equity	6 782 000	6 194 000	5 153 000	4 524 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 254 000	9 241 000	8 767 000	9 373 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	600 000	600 000
Total Current Debt	131 000	218 000	748 000	730 000
Total Equity and Debt	16 167 000	15 653 000	14 669 000	14 628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,67 %	16,81 %	12,21 %	18,19 %
Debt-to-Equity Ratio	1,36	1,49	1,7	2,07
Operating Profit Margin	58,77 %	58,76 %	61,61 %	51,87 %
Current Ratio	39,85	18,75	4,1	3,62
Quick Ratio	39,85	18,75	4,1	3,62
Equity Ratio	0,42	0,4	0,35	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %