JUST FASHION AS

0553 OSLO

Finances

Share Ownership

Return on Equity

−109,47 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2021	2020	2019	2018
Revenue	458 000	945 000	1 054 000	724 000
Net Income	−104 000	10 000	29 000	−21 000
Total Assets	331 000	796 000	415 000	514 000
Total Equity	95 000	199 000	189 000	160 000

Income (NOK)	2021	2020	2019	2018
Revenue	458 000	945 000	1 054 000	724 000
Expenditure	561 000	933 000	1 025 000	753 000
Operating Profit	−103 000	13 000	30 000	−28 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−104 000	13 000	30 000	−28 000
Tax	0	3 000	2 000	−6 000
Net Income	−104 000	10 000	29 000	−21 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	21 000	332 000	43 000	59 000
Total Current Assets	310 000	464 000	372 000	456 000
Total Assets	331 000	796 000	415 000	514 000
Total Retained Equity	−5 000	99 000	89 000	60 000
Total Equity	95 000	199 000	189 000	160 000
Total Long-Term Debt	92 000	341 000	171 000	58 000
Total Current Debt	144 000	256 000	56 000	296 000
Total Equity and Debt	331 000	796 000	415 000	514 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	457 000	945 000	1 023 000	512 000
Other Income	0	0	31 000	212 000
Revenue	458 000	945 000	1 054 000	724 000
Cost of Goods Sold	296 000	396 000	432 000	298 000
Salary Costs	38 000	83 000	28 000	1 000
Depreciation	11 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	561 000	933 000	1 025 000	753 000
Operating Profit	−103 000	13 000	30 000	−28 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−104 000	10 000	29 000	−21 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	21 000	32 000	43 000	54 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	300 000	0	5 000
Total Fixed Assets	21 000	332 000	43 000	59 000
Stock	193 000	246 000	262 000	127 000
Total Investments	0	0	0	0
Cash, Bank	113 000	166 000	110 000	340 000
Total Current Assets	310 000	464 000	372 000	456 000
Total Assets	331 000	796 000	415 000	514 000
Total Equity	95 000	199 000	189 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	92 000	341 000	171 000	58 000
Creditors	−3 000	89 000	29 000	22 000
Unpaid Taxes	19 000	81 000	24 000	0
Dividends	0	0	0	0
Other Current Debt	128 000	83 000	2 000	274 000
Total Current Debt	144 000	256 000	56 000	296 000
Total Equity and Debt	331 000	796 000	415 000	514 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−109,47 %	5,03 %	15,34 %	−13,13 %
Debt-to-Equity Ratio	0,97	1,71	0,9	0,36
Operating Profit Margin	−22,49 %	1,38 %	2,85 %	−3,87 %
Current Ratio	2,15	1,81	6,64	1,54
Quick Ratio	−6,33	46,4	−1,81	2,7
Equity Ratio	0,29	0,25	0,46	0,31
Gross Profit Margin	35,37 %	58,1 %	59,01 %	58,84 %