JAEGER CONSULTING AS

1368 STABEKK

Finances

Return on Equity

16,52 %

Current Ratio

14,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	121 000	413 000	513 000
Net Income	3 973 000	1 990 000	886 000	1 632 000
Total Assets	24 096 000	21 198 000	19 149 000	18 357 000
Total Equity	24 045 000	21 073 000	19 083 000	18 197 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	121 000	413 000	513 000
Expenditure	81 000	35 000	424 000	817 000
Operating Profit	39 000	87 000	−12 000	−303 000
Financial Income	3 952 000	2 070 000	2 825 000	1 941 000
Financial Costs	0	82 000	1 928 000	5 000
Financial Balance	3 952 000	1 988 000	897 000	1 936 000
Earnings Before Tax	3 991 000	2 075 000	886 000	1 632 000
Tax	18 000	85 000	0	0
Net Income	3 973 000	1 990 000	886 000	1 632 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 344 000	18 364 000	17 449 000	18 165 000
Total Current Assets	752 000	2 834 000	1 700 000	192 000
Total Assets	24 096 000	21 198 000	19 149 000	18 357 000
Total Retained Equity	23 645 000	20 673 000	18 683 000	17 797 000
Total Equity	24 045 000	21 073 000	19 083 000	18 197 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	51 000	125 000	66 000	159 000
Total Equity and Debt	24 096 000	21 198 000	19 149 000	18 357 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	121 000	413 000	513 000
Other Income	0	0	0	0
Revenue	120 000	121 000	413 000	513 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	−34 000	338 000	705 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	81 000	35 000	424 000	817 000
Operating Profit	39 000	87 000	−12 000	−303 000
Financial Income	3 952 000	2 070 000	2 825 000	1 941 000
Financial Costs	0	82 000	1 928 000	5 000
Financial Balance	3 952 000	1 988 000	897 000	1 936 000
Dividends	1 000 000	0	0	0
Net Income	3 973 000	1 990 000	886 000	1 632 000

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	0	67 000	67 000	67 000
Total Tangible Assets	0	67 000	67 000	67 000
Total Fiancial Fixed Assets	23 344 000	18 296 000	17 382 000	18 098 000
Total Fixed Assets	23 344 000	18 364 000	17 449 000	18 165 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	681 000	2 766 000	1 282 000	64 000
Total Current Assets	752 000	2 834 000	1 700 000	192 000
Total Assets	24 096 000	21 198 000	19 149 000	18 357 000
Total Equity	24 045 000	21 073 000	19 083 000	18 197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	4 000	3 000
Unpaid Taxes	17 000	20 000	12 000	62 000
Dividends	1 000 000	0	0	0
Other Current Debt	16 000	20 000	50 000	94 000
Total Current Debt	51 000	125 000	66 000	159 000
Total Equity and Debt	24 096 000	21 198 000	19 149 000	18 357 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,52 %	9,44 %	4,64 %	8,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,5 %	71,9 %	−2,91 %	−59,06 %
Current Ratio	14,75	22,67	25,76	1,21
Quick Ratio	14,75	22,67	25,76	1,21
Equity Ratio	1	0,99	1	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %