JAKOBSEN CONSULT AS

3748 SILJAN

Finances

Return on Equity

4,37 %

Current Ratio

11,93

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 425 000	1 498 000	1 444 000	1 419 000
Net Income	181 000	416 000	401 000	473 000
Total Assets	4 461 000	4 372 000	3 908 000	3 528 000
Total Equity	4 145 000	3 964 000	3 548 000	3 146 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 425 000	1 498 000	1 444 000	1 419 000
Expenditure	1 223 000	979 000	953 000	1 014 000
Operating Profit	203 000	518 000	491 000	405 000
Financial Income	30 000	15 000	23 000	164 000
Financial Costs	0	0	0	0
Financial Balance	30 000	15 000	23 000	164 000
Earnings Before Tax	233 000	534 000	514 000	569 000
Tax	52 000	118 000	113 000	96 000
Net Income	181 000	416 000	401 000	473 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 203 000	1 294 000	1 268 000	1 371 000
Total Current Assets	3 258 000	3 078 000	2 640 000	2 156 000
Total Assets	4 461 000	4 372 000	3 908 000	3 528 000
Total Retained Equity	4 045 000	3 864 000	3 448 000	3 046 000
Total Equity	4 145 000	3 964 000	3 548 000	3 146 000
Total Long-Term Debt	43 000	52 000	59 000	65 000
Total Current Debt	273 000	356 000	301 000	317 000
Total Equity and Debt	4 461 000	4 372 000	3 908 000	3 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 425 000	1 498 000	1 444 000	1 314 000
Other Income	0	0	0	105 000
Revenue	1 425 000	1 498 000	1 444 000	1 419 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	936 000	737 000	716 000	718 000
Depreciation	91 000	98 000	103 000	116 000
Impairment	0	0	0	0
Expenditure	1 223 000	979 000	953 000	1 014 000
Operating Profit	203 000	518 000	491 000	405 000
Financial Income	30 000	15 000	23 000	164 000
Financial Costs	0	0	0	0
Financial Balance	30 000	15 000	23 000	164 000
Dividends	0	0	0	0
Net Income	181 000	416 000	401 000	473 000

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	368 000	458 000	536 000	640 000
Total Tangible Assets	368 000	458 000	536 000	640 000
Total Fiancial Fixed Assets	835 000	835 000	732 000	732 000
Total Fixed Assets	1 203 000	1 294 000	1 268 000	1 371 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 254 000	2 921 000	2 504 000	2 037 000
Total Current Assets	3 258 000	3 078 000	2 640 000	2 156 000
Total Assets	4 461 000	4 372 000	3 908 000	3 528 000
Total Equity	4 145 000	3 964 000	3 548 000	3 146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 000	52 000	59 000	65 000
Creditors	8 000	7 000	3 000	10 000
Unpaid Taxes	129 000	122 000	121 000	110 000
Dividends	0	0	0	0
Other Current Debt	75 000	102 000	58 000	121 000
Total Current Debt	273 000	356 000	301 000	317 000
Total Equity and Debt	4 461 000	4 372 000	3 908 000	3 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,37 %	10,49 %	11,3 %	15,03 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,02
Operating Profit Margin	14,25 %	34,58 %	34 %	28,54 %
Current Ratio	11,93	8,65	8,77	6,8
Quick Ratio	11,93	8,65	8,77	6,8
Equity Ratio	0,93	0,91	0,91	0,89
Gross Profit Margin	100 %	100 %	100 %	99,72 %