JENTOFT ENTREPRENØR AS

9046 OTEREN

Finances

Return on Equity

21,37 %

Current Ratio

2,2

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 010 000	627 000	303 000	150 000
Net Income	438 000	130 000	−26 000	−226 000
Total Assets	3 542 000	7 616 000	8 682 000	6 667 000
Total Equity	2 050 000	2 984 000	2 855 000	1 000 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 010 000	627 000	303 000	150 000
Expenditure	505 000	442 000	273 000	276 000
Operating Profit	505 000	185 000	30 000	−126 000
Financial Income	0	0	0	0
Financial Costs	17 000	48 000	57 000	100 000
Financial Balance	−17 000	−48 000	−57 000	−100 000
Earnings Before Tax	488 000	136 000	−27 000	−226 000
Tax	50 000	7 000	−1 000	0
Net Income	438 000	130 000	−26 000	−226 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 322 000	7 046 000	8 650 000	6 667 000
Total Current Assets	1 219 000	569 000	33 000	1 000
Total Assets	3 542 000	7 616 000	8 682 000	6 667 000
Total Retained Equity	2 020 000	1 582 000	1 452 000	−290 000
Total Equity	2 050 000	2 984 000	2 855 000	1 000 000
Total Long-Term Debt	939 000	0	1 088 000	5 641 000
Total Current Debt	553 000	4 631 000	4 740 000	26 000
Total Equity and Debt	3 542 000	7 616 000	8 682 000	6 667 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 000	0	0	0
Other Income	999 000	627 000	303 000	150 000
Revenue	1 010 000	627 000	303 000	150 000
Cost of Goods Sold	61 000	64 000	6 000	0
Salary Costs	0	2 000	0	0
Depreciation	95 000	87 000	91 000	53 000
Impairment	0	0	0	0
Expenditure	505 000	442 000	273 000	276 000
Operating Profit	505 000	185 000	30 000	−126 000
Financial Income	0	0	0	0
Financial Costs	17 000	48 000	57 000	100 000
Financial Balance	−17 000	−48 000	−57 000	−100 000
Dividends	0	0	0	0
Net Income	438 000	130 000	−26 000	−226 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 822 000	7 046 000	8 650 000	6 667 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 822 000	7 046 000	8 650 000	6 667 000
Total Fiancial Fixed Assets	500 000	0	0	0
Total Fixed Assets	2 322 000	7 046 000	8 650 000	6 667 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	520 000	0	1 000
Total Current Assets	1 219 000	569 000	33 000	1 000
Total Assets	3 542 000	7 616 000	8 682 000	6 667 000
Total Equity	2 050 000	2 984 000	2 855 000	1 000 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	939 000	0	1 088 000	5 641 000
Creditors	−40 000	54 000	7 000	26 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	593 000	4 570 000	4 733 000	0
Total Current Debt	553 000	4 631 000	4 740 000	26 000
Total Equity and Debt	3 542 000	7 616 000	8 682 000	6 667 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,37 %	4,36 %	−0,91 %	−22,6 %
Debt-to-Equity Ratio	0,46	0	0,38	5,64
Operating Profit Margin	50 %	29,51 %	9,9 %	−84 %
Current Ratio	2,2	0,12	0,01	0,04
Quick Ratio	2,2	0,12	0,01	0,04
Equity Ratio	0,58	0,39	0,33	0,15
Gross Profit Margin	93,96 %	89,79 %	98,02 %	100 %