JENSTAD MASKIN AS

6613 GJØRA

Finances

Return on Equity

6,56 %

Current Ratio

1,94

Debt-to-Equity Ratio

4,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 083 000	22 546 000	17 846 000	15 427 000
Net Income	118 000	120 000	260 000	471 000
Total Assets	13 577 000	14 754 000	12 118 000	9 716 000
Total Equity	1 800 000	1 681 000	1 561 000	1 301 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 083 000	22 546 000	17 846 000	15 427 000
Expenditure	26 386 000	21 946 000	17 149 000	14 481 000
Operating Profit	698 000	600 000	696 000	946 000
Financial Income	8 000	2 000	2 000	3 000
Financial Costs	554 000	448 000	364 000	344 000
Financial Balance	−546 000	−446 000	−362 000	−341 000
Earnings Before Tax	152 000	154 000	333 000	604 000
Tax	33 000	34 000	73 000	133 000
Net Income	118 000	120 000	260 000	471 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 612 000	8 591 000	8 167 000	5 681 000
Total Current Assets	5 964 000	6 163 000	3 951 000	4 035 000
Total Assets	13 577 000	14 754 000	12 118 000	9 716 000
Total Retained Equity	1 370 000	1 251 000	1 131 000	871 000
Total Equity	1 800 000	1 681 000	1 561 000	1 301 000
Total Long-Term Debt	8 703 000	10 435 000	8 567 000	6 242 000
Total Current Debt	3 074 000	2 638 000	1 991 000	2 173 000
Total Equity and Debt	13 577 000	14 754 000	12 118 000	9 716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 899 000	22 560 000	17 790 000	15 316 000
Other Income	184 000	−14 000	56 000	111 000
Revenue	27 083 000	22 546 000	17 846 000	15 427 000
Cost of Goods Sold	6 325 000	5 346 000	3 156 000	2 448 000
Salary Costs	7 594 000	6 381 000	5 530 000	5 140 000
Depreciation	1 455 000	1 396 000	1 107 000	827 000
Impairment	0	0	0	0
Expenditure	26 386 000	21 946 000	17 149 000	14 481 000
Operating Profit	698 000	600 000	696 000	946 000
Financial Income	8 000	2 000	2 000	3 000
Financial Costs	554 000	448 000	364 000	344 000
Financial Balance	−546 000	−446 000	−362 000	−341 000
Dividends	0	0	0	0
Net Income	118 000	120 000	260 000	471 000

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	4 774 000	6 061 000	5 186 000	4 672 000
Fixtures	1 933 000	1 589 000	2 352 000	711 000
Total Tangible Assets	6 707 000	7 649 000	7 538 000	5 383 000
Total Fiancial Fixed Assets	905 000	941 000	629 000	299 000
Total Fixed Assets	7 612 000	8 591 000	8 167 000	5 681 000
Stock	147 000	86 000	15 000	15 000
Total Investments	0	0	0	0
Cash, Bank	659 000	2 963 000	1 948 000	2 260 000
Total Current Assets	5 964 000	6 163 000	3 951 000	4 035 000
Total Assets	13 577 000	14 754 000	12 118 000	9 716 000
Total Equity	1 800 000	1 681 000	1 561 000	1 301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 703 000	10 435 000	8 567 000	6 242 000
Creditors	1 414 000	1 327 000	874 000	1 096 000
Unpaid Taxes	1 020 000	789 000	656 000	659 000
Dividends	0	0	0	0
Other Current Debt	640 000	522 000	460 000	418 000
Total Current Debt	3 074 000	2 638 000	1 991 000	2 173 000
Total Equity and Debt	13 577 000	14 754 000	12 118 000	9 716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,56 %	7,14 %	16,66 %	36,2 %
Debt-to-Equity Ratio	4,84	6,21	5,49	4,8
Operating Profit Margin	2,58 %	2,66 %	3,9 %	6,13 %
Current Ratio	1,94	2,34	1,98	1,86
Quick Ratio	2,04	2,41	2	1,87
Equity Ratio	0,13	0,11	0,13	0,13
Gross Profit Margin	76,65 %	76,29 %	82,32 %	84,13 %