J/SPORTS AS

1630 GAMLE FREDRIKSTAD

Finances

Return on Equity

72,17 %

Current Ratio

2,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	369 000	295 000	50 000	0
Net Income	153 000	183 000	35 000	−11 000
Total Assets	295 000	270 000	60 000	34 000
Total Equity	212 000	59 000	27 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	369 000	295 000	50 000	0
Expenditure	137 000	63 000	15 000	11 000
Operating Profit	231 000	233 000	35 000	−11 000
Financial Income	2 000	0	0	0
Financial Costs	24 000	0	0	0
Financial Balance	−22 000	0	0	0
Earnings Before Tax	209 000	233 000	35 000	−11 000
Tax	56 000	51 000	0	0
Net Income	153 000	183 000	35 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	7 000	12 000	0
Total Current Assets	195 000	263 000	48 000	34 000
Total Assets	295 000	270 000	60 000	34 000
Total Retained Equity	182 000	29 000	−3 000	−38 000
Total Equity	212 000	59 000	27 000	−8 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	83 000	209 000	33 000	42 000
Total Equity and Debt	295 000	270 000	60 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	369 000	295 000	50 000	0
Other Income	0	0	0	0
Revenue	369 000	295 000	50 000	0
Cost of Goods Sold	2 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	7 000	6 000	5 000	0
Impairment	0	0	0	0
Expenditure	137 000	63 000	15 000	11 000
Operating Profit	231 000	233 000	35 000	−11 000
Financial Income	2 000	0	0	0
Financial Costs	24 000	0	0	0
Financial Balance	−22 000	0	0	0
Dividends	0	150 000	0	0
Net Income	153 000	183 000	35 000	−11 000

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	7 000	12 000	0
Total Tangible Assets	0	7 000	12 000	0
Total Fiancial Fixed Assets	100 000	0	0	0
Total Fixed Assets	100 000	7 000	12 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	191 000	23 000	9 000
Total Current Assets	195 000	263 000	48 000	34 000
Total Assets	295 000	270 000	60 000	34 000
Total Equity	212 000	59 000	27 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	3 000	1 000	0	9 000
Unpaid Taxes	23 000	9 000	0	0
Dividends	0	150 000	0	0
Other Current Debt	0	0	33 000	32 000
Total Current Debt	83 000	209 000	33 000	42 000
Total Equity and Debt	295 000	270 000	60 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,17 %	310,17 %	129,63 %	137,5 %
Debt-to-Equity Ratio	0	0,02	0	−0
Operating Profit Margin	62,6 %	78,98 %	70 %	-
Current Ratio	2,35	1,26	1,45	0,81
Quick Ratio	2,35	1,26	1,45	0,81
Equity Ratio	0,72	0,22	0,45	−0,24
Gross Profit Margin	99,46 %	100 %	100 %	-