JEISTAD ENERGITEKNIKK AS

2372 BRØTTUM

Finances

Return on Equity

9,71 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	67 000	0	57 000	258 000
Net Income	10 000	−37 000	−64 000	41 000
Total Assets	106 000	93 000	130 000	233 000
Total Equity	103 000	93 000	130 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	67 000	0	57 000	258 000
Expenditure	57 000	37 000	124 000	204 000
Operating Profit	10 000	−36 000	−67 000	54 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	10 000	−37 000	−67 000	53 000
Tax	0	0	−3 000	12 000
Net Income	10 000	−37 000	−64 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	60 000	70 000	85 000
Total Current Assets	46 000	33 000	60 000	148 000
Total Assets	106 000	93 000	130 000	233 000
Total Retained Equity	73 000	63 000	100 000	164 000
Total Equity	103 000	93 000	130 000	194 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	2 000	0	0	36 000
Total Equity and Debt	106 000	93 000	130 000	233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	67 000	0	57 000	94 000
Other Income	0	0	0	164 000
Revenue	67 000	0	57 000	258 000
Cost of Goods Sold	23 000	6 000	79 000	119 000
Salary Costs	0	0	0	0
Depreciation	0	10 000	15 000	16 000
Impairment	0	0	0	0
Expenditure	57 000	37 000	124 000	204 000
Operating Profit	10 000	−36 000	−67 000	54 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	10 000	−37 000	−64 000	41 000

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	0	10 000	25 000
Total Tangible Assets	0	0	10 000	25 000
Total Fiancial Fixed Assets	60 000	60 000	60 000	60 000
Total Fixed Assets	60 000	60 000	70 000	85 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	18 000	6 000	69 000
Total Current Assets	46 000	33 000	60 000	148 000
Total Assets	106 000	93 000	130 000	233 000
Total Equity	103 000	93 000	130 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	2 000	0	0	4 000
Unpaid Taxes	0	0	0	23 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000	0	0	36 000
Total Equity and Debt	106 000	93 000	130 000	233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,71 %	−39,78 %	−49,23 %	21,13 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	14,93 %	-	−117,54 %	20,93 %
Current Ratio	23	-	-	4,11
Quick Ratio	23	-	-	4,11
Equity Ratio	0,97	1	1	0,83
Gross Profit Margin	65,67 %	-	−38,6 %	53,88 %