POWERJAWS AS

5257 KOKSTAD

Finances

Share Ownership

Return on Equity

2 933,33 %

Current Ratio

0,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 448 000	15 142 000	9 231 000	170 000
Net Income	1 056 000	1 819 000	887 000	7 000
Total Assets	7 858 000	6 067 000	3 463 000	177 000
Total Equity	36 000	1 858 000	39 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 448 000	15 142 000	9 231 000	170 000
Expenditure	24 029 000	12 799 000	8 078 000	168 000
Operating Profit	1 420 000	2 342 000	1 152 000	2 000
Financial Income	67 000	6 000	0	0
Financial Costs	113 000	14 000	15 000	0
Financial Balance	−46 000	−8 000	−15 000	0
Earnings Before Tax	1 373 000	2 334 000	1 137 000	2 000
Tax	317 000	515 000	250 000	−5 000
Net Income	1 056 000	1 819 000	887 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 601 000	854 000	0	5 000
Total Current Assets	5 258 000	5 213 000	3 463 000	172 000
Total Assets	7 858 000	6 067 000	3 463 000	177 000
Total Retained Equity	6 000	1 828 000	9 000	−18 000
Total Equity	36 000	1 858 000	39 000	12 000
Total Long-Term Debt	0	42 000	0	0
Total Current Debt	7 822 000	4 168 000	3 425 000	165 000
Total Equity and Debt	7 858 000	6 067 000	3 463 000	177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 488 000	14 599 000	9 231 000	170 000
Other Income	1 960 000	543 000	0	0
Revenue	25 448 000	15 142 000	9 231 000	170 000
Cost of Goods Sold	16 080 000	11 537 000	7 878 000	104 000
Salary Costs	5 061 000	615 000	158 000	37 000
Depreciation	323 000	52 000	0	0
Impairment	0	0	0	0
Expenditure	24 029 000	12 799 000	8 078 000	168 000
Operating Profit	1 420 000	2 342 000	1 152 000	2 000
Financial Income	67 000	6 000	0	0
Financial Costs	113 000	14 000	15 000	0
Financial Balance	−46 000	−8 000	−15 000	0
Dividends	2 878 000	0	860 000	0
Net Income	1 056 000	1 819 000	887 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	234 000	0	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 366 000	854 000	0	0
Total Tangible Assets	2 366 000	854 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 601 000	854 000	0	5 000
Stock	33 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 115 000	2 556 000	1 906 000	55 000
Total Current Assets	5 258 000	5 213 000	3 463 000	172 000
Total Assets	7 858 000	6 067 000	3 463 000	177 000
Total Equity	36 000	1 858 000	39 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	42 000	0	0
Creditors	2 759 000	2 633 000	2 148 000	54 000
Unpaid Taxes	771 000	539 000	155 000	4 000
Dividends	2 878 000	0	860 000	0
Other Current Debt	2 649 000	522 000	16 000	107 000
Total Current Debt	7 822 000	4 168 000	3 425 000	165 000
Total Equity and Debt	7 858 000	6 067 000	3 463 000	177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 933,33 %	97,9 %	2 274,36 %	58,33 %
Debt-to-Equity Ratio	0	0,02	0	0
Operating Profit Margin	5,58 %	15,47 %	12,48 %	1,18 %
Current Ratio	0,67	1,25	1,01	1,04
Quick Ratio	0,68	1,25	1,01	1,04
Equity Ratio	0	0,31	0,01	0,07
Gross Profit Margin	36,81 %	23,81 %	14,66 %	38,82 %