B.A.J. CONSULTING AS

0791 OSLO

Finances

Share Ownership

Return on Equity

3,12 %

Current Ratio

61,43

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 810 000	131 000	1 126 000	8 730 000
Net Income	134 000	−57 000	159 000	192 000
Total Assets	4 435 000	4 666 000	5 398 000	5 811 000
Total Equity	4 299 000	4 396 000	4 853 000	4 694 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 810 000	131 000	1 126 000	8 730 000
Expenditure	5 655 000	233 000	993 000	8 507 000
Operating Profit	154 000	−101 000	133 000	223 000
Financial Income	23 000	36 000	77 000	49 000
Financial Costs	0	1 000	1 000	22 000
Financial Balance	23 000	35 000	76 000	27 000
Earnings Before Tax	177 000	−66 000	209 000	251 000
Tax	44 000	−9 000	50 000	59 000
Net Income	134 000	−57 000	159 000	192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	1 248 000	158 000	158 000
Total Current Assets	4 177 000	3 418 000	5 240 000	5 653 000
Total Assets	4 435 000	4 666 000	5 398 000	5 811 000
Total Retained Equity	4 199 000	4 296 000	4 753 000	4 594 000
Total Equity	4 299 000	4 396 000	4 853 000	4 694 000
Total Long-Term Debt	68 000	85 000	107 000	134 000
Total Current Debt	68 000	185 000	439 000	984 000
Total Equity and Debt	4 435 000	4 666 000	5 398 000	5 811 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 810 000	131 000	1 114 000	8 730 000
Other Income	0	0	12 000	0
Revenue	5 810 000	131 000	1 126 000	8 730 000
Cost of Goods Sold	5 503 000	0	0	7 120 000
Salary Costs	32 000	96 000	682 000	865 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 655 000	233 000	993 000	8 507 000
Operating Profit	154 000	−101 000	133 000	223 000
Financial Income	23 000	36 000	77 000	49 000
Financial Costs	0	1 000	1 000	22 000
Financial Balance	23 000	35 000	76 000	27 000
Dividends	230 000	400 000	0	0
Net Income	134 000	−57 000	159 000	192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 090 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	158 000	158 000	158 000	158 000
Total Tangible Assets	158 000	1 248 000	158 000	158 000
Total Fiancial Fixed Assets	100 000	0	0	0
Total Fixed Assets	258 000	1 248 000	158 000	158 000
Stock	634 000	49 000	49 000	0
Total Investments	0	0	0	0
Cash, Bank	2 116 000	3 369 000	5 109 000	5 424 000
Total Current Assets	4 177 000	3 418 000	5 240 000	5 653 000
Total Assets	4 435 000	4 666 000	5 398 000	5 811 000
Total Equity	4 299 000	4 396 000	4 853 000	4 694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 000	85 000	107 000	134 000
Creditors	7 000	11 000	13 000	8 000
Unpaid Taxes	0	19 000	97 000	140 000
Dividends	230 000	400 000	0	0
Other Current Debt	0	143 000	252 000	743 000
Total Current Debt	68 000	185 000	439 000	984 000
Total Equity and Debt	4 435 000	4 666 000	5 398 000	5 811 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,12 %	−1,3 %	3,28 %	4,09 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,03
Operating Profit Margin	2,65 %	−77,1 %	11,81 %	2,55 %
Current Ratio	61,43	18,48	11,94	5,74
Quick Ratio	−7,38	25,13	13,44	5,74
Equity Ratio	0,97	0,94	0,9	0,81
Gross Profit Margin	5,28 %	100 %	100 %	18,44 %