JÆDERGÅRDEN AS

4353 KLEPP STASJON

Finances

Share Ownership

Return on Equity

−158 %

Current Ratio

0,35

Debt-to-Equity Ratio

145,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	855 000	837 000	618 000	820 000
Net Income	−395 000	−220 000	−300 000	−82 000
Total Assets	36 783 000	34 961 000	33 921 000	32 849 000
Total Equity	250 000	645 000	866 000	1 165 000

Income (NOK)	2022	2021	2020	2019
Revenue	855 000	837 000	618 000	820 000
Expenditure	1 363 000	1 121 000	1 003 000	930 000
Operating Profit	−508 000	−284 000	−386 000	−109 000
Financial Income	1 000	2 000	1 000	5 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	1 000	5 000
Earnings Before Tax	−506 000	−283 000	−384 000	−105 000
Tax	−111 000	−62 000	−84 000	−23 000
Net Income	−395 000	−220 000	−300 000	−82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 694 000	34 787 000	33 895 000	32 777 000
Total Current Assets	89 000	174 000	26 000	72 000
Total Assets	36 783 000	34 961 000	33 921 000	32 849 000
Total Retained Equity	−750 000	−355 000	−134 000	165 000
Total Equity	250 000	645 000	866 000	1 165 000
Total Long-Term Debt	36 282 000	34 112 000	32 992 000	31 530 000
Total Current Debt	251 000	204 000	63 000	154 000
Total Equity and Debt	36 783 000	34 961 000	33 921 000	32 849 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	855 000	837 000	618 000	820 000
Other Income	0	0	0	0
Revenue	855 000	837 000	618 000	820 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	269 000	269 000	269 000	269 000
Impairment	0	0	0	0
Expenditure	1 363 000	1 121 000	1 003 000	930 000
Operating Profit	−508 000	−284 000	−386 000	−109 000
Financial Income	1 000	2 000	1 000	5 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	1 000	5 000
Dividends	0	0	0	0
Net Income	−395 000	−220 000	−300 000	−82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	211 000	100 000	38 000	0
Real Eastate	36 482 000	34 687 000	33 857 000	32 777 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 482 000	34 687 000	33 857 000	32 777 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 694 000	34 787 000	33 895 000	32 777 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	108 000	1 000	30 000
Total Current Assets	89 000	174 000	26 000	72 000
Total Assets	36 783 000	34 961 000	33 921 000	32 849 000
Total Equity	250 000	645 000	866 000	1 165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 282 000	34 112 000	32 992 000	31 530 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	204 000	63 000	154 000
Total Current Debt	251 000	204 000	63 000	154 000
Total Equity and Debt	36 783 000	34 961 000	33 921 000	32 849 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−158 %	−34,11 %	−34,64 %	−7,04 %
Debt-to-Equity Ratio	145,13	52,89	38,1	27,06
Operating Profit Margin	−59,42 %	−33,93 %	−62,46 %	−13,29 %
Current Ratio	0,35	0,85	0,41	0,47
Quick Ratio	0,35	0,85	0,41	0,47
Equity Ratio	0,01	0,02	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %