JENSEN & HAMMERSBØEN AS

3522 BJONEROA

Finances

Share Ownership

Return on Equity

−50,49 %

Current Ratio

0,91

Debt-to-Equity Ratio

1,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 512 000	3 520 000	1 927 000	50 000
Net Income	−103 000	83 000	314 000	22 000
Total Assets	1 929 000	898 000	606 000	88 000
Total Equity	204 000	449 000	366 000	52 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 512 000	3 520 000	1 927 000	50 000
Expenditure	6 591 000	3 405 000	1 501 000	22 000
Operating Profit	−79 000	115 000	427 000	29 000
Financial Income	0	0	0	0
Financial Costs	39 000	4 000	0	0
Financial Balance	−39 000	−4 000	0	0
Earnings Before Tax	−118 000	111 000	426 000	29 000
Tax	−14 000	28 000	112 000	6 000
Net Income	−103 000	83 000	314 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	734 000	209 000	232 000	32 000
Total Current Assets	1 194 000	689 000	374 000	56 000
Total Assets	1 929 000	898 000	606 000	88 000
Total Retained Equity	174 000	419 000	336 000	22 000
Total Equity	204 000	449 000	366 000	52 000
Total Long-Term Debt	406 000	14 000	18 000	0
Total Current Debt	1 319 000	435 000	223 000	35 000
Total Equity and Debt	1 929 000	898 000	606 000	88 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 225 000	3 501 000	1 877 000	50 000
Other Income	287 000	19 000	50 000	0
Revenue	6 512 000	3 520 000	1 927 000	50 000
Cost of Goods Sold	1 692 000	947 000	405 000	1 000
Salary Costs	1 981 000	916 000	302 000	0
Depreciation	195 000	46 000	24 000	8 000
Impairment	0	0	0	0
Expenditure	6 591 000	3 405 000	1 501 000	22 000
Operating Profit	−79 000	115 000	427 000	29 000
Financial Income	0	0	0	0
Financial Costs	39 000	4 000	0	0
Financial Balance	−39 000	−4 000	0	0
Dividends	0	0	0	0
Net Income	−103 000	83 000	314 000	22 000

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	441 000	145 000	90 000	32 000
Fixtures	293 000	64 000	142 000	0
Total Tangible Assets	734 000	209 000	232 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	734 000	209 000	232 000	32 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	431 000	290 000	129 000	56 000
Total Current Assets	1 194 000	689 000	374 000	56 000
Total Assets	1 929 000	898 000	606 000	88 000
Total Equity	204 000	449 000	366 000	52 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	406 000	14 000	18 000	0
Creditors	508 000	188 000	11 000	0
Unpaid Taxes	431 000	142 000	93 000	−11 000
Dividends	0	0	0	0
Other Current Debt	379 000	73 000	24 000	40 000
Total Current Debt	1 319 000	435 000	223 000	35 000
Total Equity and Debt	1 929 000	898 000	606 000	88 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,49 %	18,49 %	85,79 %	42,31 %
Debt-to-Equity Ratio	1,99	0,03	0,05	0
Operating Profit Margin	−1,21 %	3,27 %	22,16 %	58 %
Current Ratio	0,91	1,58	1,68	1,6
Quick Ratio	0,91	1,58	1,68	1,6
Equity Ratio	0,11	0,5	0,6	0,59
Gross Profit Margin	74,02 %	73,1 %	78,98 %	98 %