BJ CONSULT AS

4007 STAVANGER

Finances

Return on Equity

17,68 %

Current Ratio

31,78

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	368 000	941 000	491 000	193 000
Net Income	261 000	542 000	348 000	30 000
Total Assets	2 249 000	392 000	214 000	62 000
Total Equity	1 476 000	−871 000	−1 413 000	−1 761 000

Income (NOK)	2022	2021	2020	2019
Revenue	368 000	941 000	491 000	193 000
Expenditure	121 000	389 000	123 000	161 000
Operating Profit	246 000	551 000	368 000	33 000
Financial Income	17 000	0	0	0
Financial Costs	2 000	9 000	19 000	2 000
Financial Balance	15 000	−9 000	−19 000	−2 000
Earnings Before Tax	261 000	542 000	348 000	30 000
Tax	0	0	0	0
Net Income	261 000	542 000	348 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 518 000	7 000	15 000	22 000
Total Current Assets	731 000	385 000	199 000	39 000
Total Assets	2 249 000	392 000	214 000	62 000
Total Retained Equity	1 374 000	−973 000	−1 515 000	−1 863 000
Total Equity	1 476 000	−871 000	−1 413 000	−1 761 000
Total Long-Term Debt	750 000	1 064 000	1 567 000	1 810 000
Total Current Debt	23 000	199 000	60 000	13 000
Total Equity and Debt	2 249 000	392 000	214 000	62 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	368 000	941 000	491 000	193 000
Other Income	0	0	0	0
Revenue	368 000	941 000	491 000	193 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	275 000	19 000	25 000
Depreciation	7 000	8 000	8 000	1 000
Impairment	0	0	0	0
Expenditure	121 000	389 000	123 000	161 000
Operating Profit	246 000	551 000	368 000	33 000
Financial Income	17 000	0	0	0
Financial Costs	2 000	9 000	19 000	2 000
Financial Balance	15 000	−9 000	−19 000	−2 000
Dividends	0	0	0	0
Net Income	261 000	542 000	348 000	30 000

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	7 000	15 000	22 000
Total Tangible Assets	0	7 000	15 000	22 000
Total Fiancial Fixed Assets	1 518 000	0	0	0
Total Fixed Assets	1 518 000	7 000	15 000	22 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	703 000	271 000	161 000	27 000
Total Current Assets	731 000	385 000	199 000	39 000
Total Assets	2 249 000	392 000	214 000	62 000
Total Equity	1 476 000	−871 000	−1 413 000	−1 761 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	750 000	1 064 000	1 567 000	1 810 000
Creditors	0	3 000	5 000	10 000
Unpaid Taxes	21 000	171 000	55 000	3 000
Dividends	0	0	0	0
Other Current Debt	1 000	25 000	0	0
Total Current Debt	23 000	199 000	60 000	13 000
Total Equity and Debt	2 249 000	392 000	214 000	62 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,68 %	−62,23 %	−24,63 %	−1,7 %
Debt-to-Equity Ratio	0,51	−1,22	−1,11	−1,03
Operating Profit Margin	66,85 %	58,55 %	74,95 %	17,1 %
Current Ratio	31,78	1,93	3,32	3
Quick Ratio	31,78	1,93	3,32	3
Equity Ratio	0,66	−2,22	−6,6	−28,4
Gross Profit Margin	100 %	100 %	100 %	100 %