JENSEN BRØNNBORING AS

4362 VIGRESTAD

Finances

Share Ownership

Return on Equity

57,71 %

Current Ratio

1,3

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 553 000	9 178 000	8 502 000	5 963 000
Net Income	1 973 000	1 380 000	2 339 000	349 000
Total Assets	7 892 000	6 899 000	5 681 000	2 745 000
Total Equity	3 419 000	3 046 000	2 666 000	1 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 553 000	9 178 000	8 502 000	5 963 000
Expenditure	7 984 000	7 377 000	5 499 000	5 513 000
Operating Profit	2 569 000	1 801 000	3 003 000	449 000
Financial Income	10 000	5 000	0	2 000
Financial Costs	50 000	36 000	4 000	1 000
Financial Balance	−40 000	−31 000	−4 000	1 000
Earnings Before Tax	2 530 000	1 771 000	3 000 000	449 000
Tax	557 000	391 000	661 000	100 000
Net Income	1 973 000	1 380 000	2 339 000	349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 010 000	3 154 000	1 859 000	1 477 000
Total Current Assets	4 882 000	3 745 000	3 821 000	1 268 000
Total Assets	7 892 000	6 899 000	5 681 000	2 745 000
Total Retained Equity	3 394 000	3 021 000	2 642 000	1 703 000
Total Equity	3 419 000	3 046 000	2 666 000	1 727 000
Total Long-Term Debt	709 000	1 125 000	0	0
Total Current Debt	3 764 000	2 728 000	3 015 000	1 018 000
Total Equity and Debt	7 892 000	6 899 000	5 681 000	2 745 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 553 000	9 178 000	8 448 000	5 963 000
Other Income	0	0	55 000	0
Revenue	10 553 000	9 178 000	8 502 000	5 963 000
Cost of Goods Sold	3 027 000	2 987 000	1 932 000	1 987 000
Salary Costs	2 365 000	1 982 000	1 724 000	1 663 000
Depreciation	686 000	814 000	601 000	376 000
Impairment	0	0	0	0
Expenditure	7 984 000	7 377 000	5 499 000	5 513 000
Operating Profit	2 569 000	1 801 000	3 003 000	449 000
Financial Income	10 000	5 000	0	2 000
Financial Costs	50 000	36 000	4 000	1 000
Financial Balance	−40 000	−31 000	−4 000	1 000
Dividends	1 600 000	0	1 400 000	200 000
Net Income	1 973 000	1 380 000	2 339 000	349 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	11 000	3 000	12 000
Real Eastate	151 000	171 000	191 000	211 000
Machinery and Plant Facilities	2 858 000	2 971 000	1 665 000	1 254 000
Fixtures	0	0	0	0
Total Tangible Assets	3 010 000	3 143 000	1 856 000	1 464 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 010 000	3 154 000	1 859 000	1 477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 933 000	1 930 000	2 361 000	842 000
Total Current Assets	4 882 000	3 745 000	3 821 000	1 268 000
Total Assets	7 892 000	6 899 000	5 681 000	2 745 000
Total Equity	3 419 000	3 046 000	2 666 000	1 727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	709 000	1 125 000	0	0
Creditors	384 000	594 000	291 000	252 000
Unpaid Taxes	908 000	452 000	348 000	154 000
Dividends	1 600 000	0	1 400 000	200 000
Other Current Debt	331 000	1 283 000	324 000	307 000
Total Current Debt	3 764 000	2 728 000	3 015 000	1 018 000
Total Equity and Debt	7 892 000	6 899 000	5 681 000	2 745 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,71 %	45,31 %	87,73 %	20,21 %
Debt-to-Equity Ratio	0,21	0,37	0	0
Operating Profit Margin	24,34 %	19,62 %	35,32 %	7,53 %
Current Ratio	1,3	1,37	1,27	1,25
Quick Ratio	1,3	1,37	1,27	1,25
Equity Ratio	0,43	0,44	0,47	0,63
Gross Profit Margin	71,32 %	67,45 %	77,28 %	66,68 %