JUNIOR CONSULTING AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

−1,72 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 067 000	3 303 000	2 203 000	2 183 000
Net Income	−1 000	−1 000	0	0
Total Assets	988 000	888 000	912 000	965 000
Total Equity	58 000	59 000	60 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 067 000	3 303 000	2 203 000	2 183 000
Expenditure	4 066 000	3 303 000	2 201 000	2 183 000
Operating Profit	1 000	0	2 000	0
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	1 000	0	0	0
Tax	2 000	1 000	0	0
Net Income	−1 000	−1 000	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	988 000	888 000	912 000	965 000
Total Assets	988 000	888 000	912 000	965 000
Total Retained Equity	28 000	9 000	10 000	10 000
Total Equity	58 000	59 000	60 000	60 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	930 000	829 000	852 000	905 000
Total Equity and Debt	988 000	888 000	912 000	965 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 067 000	3 301 000	2 203 000	2 173 000
Other Income	0	1 000	0	10 000
Revenue	4 067 000	3 303 000	2 203 000	2 183 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 686 000	3 062 000	1 979 000	1 743 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 066 000	3 303 000	2 201 000	2 183 000
Operating Profit	1 000	0	2 000	0
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	−1 000	−1 000	0	0

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	637 000	603 000	704 000	732 000
Total Current Assets	988 000	888 000	912 000	965 000
Total Assets	988 000	888 000	912 000	965 000
Total Equity	58 000	59 000	60 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	11 000	14 000	12 000	5 000
Unpaid Taxes	386 000	315 000	270 000	232 000
Dividends	0	0	0	0
Other Current Debt	532 000	498 000	571 000	669 000
Total Current Debt	930 000	829 000	852 000	905 000
Total Equity and Debt	988 000	888 000	912 000	965 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,72 %	−1,69 %	0 %	0 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	0,02 %	0 %	0,09 %	0 %
Current Ratio	1,06	1,07	1,07	1,07
Quick Ratio	1,06	1,07	1,07	1,07
Equity Ratio	0,06	0,07	0,07	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %