JM VARME AS

4310 HOMMERSÅK

Finances

Share Ownership

Return on Equity

14,81 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	67 000	62 000	41 000
Net Income	32 000	−5 000	18 000	9 000
Total Assets	216 000	196 000	211 000	185 000
Total Equity	216 000	178 000	182 000	165 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	67 000	62 000	41 000
Expenditure	84 000	73 000	39 000	30 000
Operating Profit	32 000	−5 000	22 000	11 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Earnings Before Tax	32 000	−5 000	23 000	11 000
Tax	0	0	5 000	2 000
Net Income	32 000	−5 000	18 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	12 000	16 000
Total Current Assets	216 000	196 000	200 000	169 000
Total Assets	216 000	196 000	211 000	185 000
Total Retained Equity	186 000	148 000	152 000	135 000
Total Equity	216 000	178 000	182 000	165 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	18 000	29 000	20 000
Total Equity and Debt	216 000	196 000	211 000	185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	115 000	67 000	62 000	41 000
Other Income	0	0	0	0
Revenue	115 000	67 000	62 000	41 000
Cost of Goods Sold	24 000	25 000	0	2 000
Salary Costs	0	0	0	0
Depreciation	12 000	12 000	4 000	5 000
Impairment	0	0	0	0
Expenditure	84 000	73 000	39 000	30 000
Operating Profit	32 000	−5 000	22 000	11 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	32 000	−5 000	18 000	9 000

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	0	12 000	16 000
Total Tangible Assets	0	0	12 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	12 000	16 000
Stock	0	0	0	0
Total Investments	30 000	0	0	0
Cash, Bank	186 000	186 000	200 000	119 000
Total Current Assets	216 000	196 000	200 000	169 000
Total Assets	216 000	196 000	211 000	185 000
Total Equity	216 000	178 000	182 000	165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	6 000	12 000	7 000
Dividends	0	0	0	0
Other Current Debt	0	12 000	12 000	11 000
Total Current Debt	0	18 000	29 000	20 000
Total Equity and Debt	216 000	196 000	211 000	185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,81 %	−2,81 %	9,89 %	5,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,83 %	−7,46 %	35,48 %	26,83 %
Current Ratio	-	10,89	6,9	8,45
Quick Ratio	-	10,89	6,9	8,45
Equity Ratio	1	0,91	0,86	0,89
Gross Profit Margin	79,13 %	62,69 %	100 %	95,12 %