FAJOMA CONSULTING AS

1369 STABEKK

Finances

Return on Equity

13,17 %

Current Ratio

9,67

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	704 000	556 000	671 000	821 000
Net Income	1 179 000	186 000	−335 000	1 168 000
Total Assets	13 715 000	12 688 000	12 166 000	12 550 000
Total Equity	8 949 000	7 818 000	7 632 000	7 967 000

Income (NOK)	2022	2021	2020	2019
Revenue	704 000	556 000	671 000	821 000
Expenditure	683 000	507 000	625 000	565 000
Operating Profit	22 000	49 000	46 000	257 000
Financial Income	2 034 000	782 000	310 000	1 328 000
Financial Costs	877 000	645 000	670 000	441 000
Financial Balance	1 157 000	137 000	−360 000	887 000
Earnings Before Tax	1 179 000	186 000	−315 000	1 144 000
Tax	0	0	21 000	−24 000
Net Income	1 179 000	186 000	−335 000	1 168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 839 000	7 373 000	7 537 000	7 428 000
Total Current Assets	6 876 000	5 315 000	4 630 000	5 123 000
Total Assets	13 715 000	12 688 000	12 166 000	12 550 000
Total Retained Equity	8 848 000	7 717 000	7 531 000	7 866 000
Total Equity	8 949 000	7 818 000	7 632 000	7 967 000
Total Long-Term Debt	4 055 000	4 092 000	3 962 000	3 722 000
Total Current Debt	711 000	778 000	573 000	861 000
Total Equity and Debt	13 715 000	12 688 000	12 166 000	12 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	463 000	403 000	560 000	674 000
Other Income	241 000	153 000	111 000	147 000
Revenue	704 000	556 000	671 000	821 000
Cost of Goods Sold	0	0	0	0
Salary Costs	32 000	146 000	127 000	123 000
Depreciation	62 000	62 000	50 000	49 000
Impairment	0	0	0	0
Expenditure	683 000	507 000	625 000	565 000
Operating Profit	22 000	49 000	46 000	257 000
Financial Income	2 034 000	782 000	310 000	1 328 000
Financial Costs	877 000	645 000	670 000	441 000
Financial Balance	1 157 000	137 000	−360 000	887 000
Dividends	0	0	0	0
Net Income	1 179 000	186 000	−335 000	1 168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 390 000	5 390 000	5 390 000	5 390 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	520 000	582 000	644 000	196 000
Total Tangible Assets	5 910 000	5 972 000	6 034 000	5 586 000
Total Fiancial Fixed Assets	929 000	1 402 000	1 503 000	1 841 000
Total Fixed Assets	6 839 000	7 373 000	7 537 000	7 428 000
Stock	0	0	0	0
Total Investments	5 684 000	4 290 000	3 398 000	3 401 000
Cash, Bank	515 000	108 000	315 000	1 053 000
Total Current Assets	6 876 000	5 315 000	4 630 000	5 123 000
Total Assets	13 715 000	12 688 000	12 166 000	12 550 000
Total Equity	8 949 000	7 818 000	7 632 000	7 967 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 055 000	4 092 000	3 962 000	3 722 000
Creditors	9 000	7 000	57 000	23 000
Unpaid Taxes	−7 000	55 000	52 000	12 000
Dividends	0	0	0	0
Other Current Debt	257 000	294 000	48 000	75 000
Total Current Debt	711 000	778 000	573 000	861 000
Total Equity and Debt	13 715 000	12 688 000	12 166 000	12 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,17 %	2,38 %	−4,39 %	14,66 %
Debt-to-Equity Ratio	0,45	0,52	0,52	0,47
Operating Profit Margin	3,13 %	8,81 %	6,86 %	31,3 %
Current Ratio	9,67	6,83	8,08	5,95
Quick Ratio	9,67	6,83	8,08	5,95
Equity Ratio	0,65	0,62	0,63	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %