JAKOBSEN ELEKTROVERKSTED AS

9303 SILSAND

Finances

Share Ownership

Return on Equity

−23,3 %

Current Ratio

2,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	917 000	705 000	578 000	1 327 000
Net Income	−89 000	−34 000	−50 000	105 000
Total Assets	627 000	556 000	630 000	642 000
Total Equity	382 000	471 000	505 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	917 000	705 000	578 000	1 327 000
Expenditure	984 000	792 000	660 000	1 194 000
Operating Profit	−68 000	−88 000	−82 000	133 000
Financial Income	0	37 000	31 000	1 000
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	37 000	31 000	1 000
Earnings Before Tax	−89 000	−52 000	−50 000	134 000
Tax	0	−18 000	0	29 000
Net Income	−89 000	−34 000	−50 000	105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	16 000	23 000
Total Current Assets	627 000	547 000	614 000	619 000
Total Assets	627 000	556 000	630 000	642 000
Total Retained Equity	352 000	441 000	475 000	525 000
Total Equity	382 000	471 000	505 000	555 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	245 000	85 000	126 000	88 000
Total Equity and Debt	627 000	556 000	630 000	642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	917 000	705 000	578 000	1 327 000
Other Income	0	0	0	0
Revenue	917 000	705 000	578 000	1 327 000
Cost of Goods Sold	677 000	437 000	326 000	898 000
Salary Costs	141 000	142 000	107 000	73 000
Depreciation	9 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	984 000	792 000	660 000	1 194 000
Operating Profit	−68 000	−88 000	−82 000	133 000
Financial Income	0	37 000	31 000	1 000
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	37 000	31 000	1 000
Dividends	0	0	0	0
Net Income	−89 000	−34 000	−50 000	105 000

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	0	9 000	16 000	23 000
Total Tangible Assets	0	9 000	16 000	23 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	9 000	16 000	23 000
Stock	112 000	121 000	121 000	119 000
Total Investments	158 000	179 000	142 000	11 000
Cash, Bank	324 000	230 000	297 000	483 000
Total Current Assets	627 000	547 000	614 000	619 000
Total Assets	627 000	556 000	630 000	642 000
Total Equity	382 000	471 000	505 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	134 000	26 000	74 000	5 000
Unpaid Taxes	65 000	11 000	11 000	22 000
Dividends	0	0	0	0
Other Current Debt	46 000	49 000	41 000	32 000
Total Current Debt	245 000	85 000	126 000	88 000
Total Equity and Debt	627 000	556 000	630 000	642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−23,3 %	−7,22 %	−9,9 %	18,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,42 %	−12,48 %	−14,19 %	10,02 %
Current Ratio	2,56	6,44	4,87	7,03
Quick Ratio	4,71	−15,19	122,8	−19,97
Equity Ratio	0,61	0,85	0,8	0,86
Gross Profit Margin	26,17 %	38,01 %	43,6 %	32,33 %