GBJ CONSULT AS

0785 OSLO

Finances

Return on Equity

11,47 %

Current Ratio

3,98

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 110 000	3 307 000	2 784 000	3 291 000
Net Income	277 000	559 000	1 224 000	1 172 000
Total Assets	3 411 000	3 566 000	4 069 000	3 987 000
Total Equity	2 414 000	2 137 000	2 477 000	2 239 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 110 000	3 307 000	2 784 000	3 291 000
Expenditure	2 751 000	2 896 000	1 229 000	1 235 000
Operating Profit	359 000	411 000	1 556 000	2 055 000
Financial Income	16 000	244 000	21 000	160 000
Financial Costs	24 000	6 000	9 000	582 000
Financial Balance	−8 000	238 000	12 000	−422 000
Earnings Before Tax	351 000	649 000	1 567 000	1 633 000
Tax	74 000	90 000	344 000	461 000
Net Income	277 000	559 000	1 224 000	1 172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	667 000	819 000	1 376 000	780 000
Total Current Assets	2 744 000	2 747 000	2 693 000	3 208 000
Total Assets	3 411 000	3 566 000	4 069 000	3 987 000
Total Retained Equity	2 313 000	2 036 000	2 377 000	2 138 000
Total Equity	2 414 000	2 137 000	2 477 000	2 239 000
Total Long-Term Debt	308 000	397 000	504 000	0
Total Current Debt	689 000	1 033 000	1 087 000	1 748 000
Total Equity and Debt	3 411 000	3 566 000	4 069 000	3 987 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 110 000	3 307 000	2 714 000	3 291 000
Other Income	0	0	70 000	0
Revenue	3 110 000	3 307 000	2 784 000	3 291 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 096 000	2 388 000	835 000	703 000
Depreciation	152 000	149 000	89 000	33 000
Impairment	0	0	0	0
Expenditure	2 751 000	2 896 000	1 229 000	1 235 000
Operating Profit	359 000	411 000	1 556 000	2 055 000
Financial Income	16 000	244 000	21 000	160 000
Financial Costs	24 000	6 000	9 000	582 000
Financial Balance	−8 000	238 000	12 000	−422 000
Dividends	0	500 000	500 000	1 000 000
Net Income	277 000	559 000	1 224 000	1 172 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	667 000	819 000	717 000	100 000
Total Tangible Assets	667 000	819 000	717 000	100 000
Total Fiancial Fixed Assets	0	0	657 000	657 000
Total Fixed Assets	667 000	819 000	1 376 000	780 000
Stock	0	0	0	0
Total Investments	978 000	838 000	738 000	593 000
Cash, Bank	1 245 000	1 249 000	1 731 000	2 476 000
Total Current Assets	2 744 000	2 747 000	2 693 000	3 208 000
Total Assets	3 411 000	3 566 000	4 069 000	3 987 000
Total Equity	2 414 000	2 137 000	2 477 000	2 239 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	308 000	397 000	504 000	0
Creditors	19 000	17 000	20 000	0
Unpaid Taxes	187 000	210 000	118 000	190 000
Dividends	0	500 000	500 000	1 000 000
Other Current Debt	410 000	227 000	127 000	101 000
Total Current Debt	689 000	1 033 000	1 087 000	1 748 000
Total Equity and Debt	3 411 000	3 566 000	4 069 000	3 987 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,47 %	26,16 %	49,41 %	52,34 %
Debt-to-Equity Ratio	0,13	0,19	0,2	0
Operating Profit Margin	11,54 %	12,43 %	55,89 %	62,44 %
Current Ratio	3,98	2,66	2,48	1,84
Quick Ratio	3,98	2,66	2,48	1,84
Equity Ratio	0,71	0,6	0,61	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %