JUST1 AS

0553 OSLO

Finances

Return on Equity

−33,65 %

Current Ratio

7,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	870 000	3 042 000	104 000	0
Net Income	−392 000	1 251 000	−63 000	−34 000
Total Assets	1 255 000	1 801 000	118 000	241 000
Total Equity	1 165 000	1 187 000	−65 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	870 000	3 042 000	104 000	0
Expenditure	1 265 000	1 455 000	168 000	35 000
Operating Profit	−395 000	1 586 000	−63 000	−34 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	1 000	0	0
Earnings Before Tax	−396 000	1 587 000	−63 000	−34 000
Tax	−4 000	335 000	0	0
Net Income	−392 000	1 251 000	−63 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	556 000	651 000	57 000	0
Total Current Assets	699 000	1 150 000	62 000	241 000
Total Assets	1 255 000	1 801 000	118 000	241 000
Total Retained Equity	1 140 000	1 162 000	−89 000	−31 000
Total Equity	1 165 000	1 187 000	−65 000	−1 000
Total Long-Term Debt	0	50 000	50 000	200 000
Total Current Debt	90 000	564 000	133 000	42 000
Total Equity and Debt	1 255 000	1 801 000	118 000	241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	870 000	−2 000	104 000	0
Other Income	0	3 044 000	0	0
Revenue	870 000	3 042 000	104 000	0
Cost of Goods Sold	0	274 000	0	0
Salary Costs	0	779 000	66 000	0
Depreciation	0	33 000	0	6 000
Impairment	0	0	0	0
Expenditure	1 265 000	1 455 000	168 000	35 000
Operating Profit	−395 000	1 586 000	−63 000	−34 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	1 000	0	0
Dividends	0	0	0	0
Net Income	−392 000	1 251 000	−63 000	−34 000

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	42 000	80 000	0	0
Total Tangible Assets	42 000	80 000	0	0
Total Fiancial Fixed Assets	514 000	571 000	57 000	0
Total Fixed Assets	556 000	651 000	57 000	0
Stock	0	0	0	0
Total Investments	0	0	0	160 000
Cash, Bank	507 000	1 488 000	344 000	81 000
Total Current Assets	699 000	1 150 000	62 000	241 000
Total Assets	1 255 000	1 801 000	118 000	241 000
Total Equity	1 165 000	1 187 000	−65 000	−1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	50 000	50 000	200 000
Creditors	0	−35 000	−8 000	8 000
Unpaid Taxes	0	42 000	32 000	0
Dividends	0	0	0	0
Other Current Debt	90 000	222 000	109 000	34 000
Total Current Debt	90 000	564 000	133 000	42 000
Total Equity and Debt	1 255 000	1 801 000	118 000	241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,65 %	105,39 %	96,92 %	3 400 %
Debt-to-Equity Ratio	0	0,04	−0,77	−200
Operating Profit Margin	−45,4 %	52,14 %	−60,58 %	-
Current Ratio	7,77	2,04	0,47	5,74
Quick Ratio	7,77	2,04	0,47	5,74
Equity Ratio	0,93	0,66	−0,55	−0
Gross Profit Margin	100 %	90,99 %	100 %	-