JÅDÅRPUKK AS

7730 BEITSTAD

Finances

Share Ownership

Return on Equity

96,88 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 026 000	5 386 000	4 233 000	398 000
Net Income	1 648 000	−326 000	328 000	0
Total Assets	3 991 000	798 000	2 554 000	742 000
Total Equity	1 701 000	53 000	380 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 026 000	5 386 000	4 233 000	398 000
Expenditure	2 914 000	5 800 000	3 813 000	398 000
Operating Profit	2 113 000	−413 000	421 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	0	0
Financial Balance	−1 000	−4 000	0	0
Earnings Before Tax	2 112 000	−418 000	421 000	0
Tax	465 000	−91 000	93 000	0
Net Income	1 648 000	−326 000	328 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	512 000	643 000	156 000	156 000
Total Current Assets	3 479 000	156 000	2 398 000	586 000
Total Assets	3 991 000	798 000	2 554 000	742 000
Total Retained Equity	1 671 000	23 000	350 000	31 000
Total Equity	1 701 000	53 000	380 000	51 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	2 274 000	745 000	2 174 000	691 000
Total Equity and Debt	3 991 000	798 000	2 554 000	742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 026 000	5 386 000	4 233 000	398 000
Other Income	0	0	0	0
Revenue	5 026 000	5 386 000	4 233 000	398 000
Cost of Goods Sold	2 736 000	5 528 000	3 701 000	387 000
Salary Costs	0	0	0	0
Depreciation	40 000	30 000	0	0
Impairment	0	0	0	0
Expenditure	2 914 000	5 800 000	3 813 000	398 000
Operating Profit	2 113 000	−413 000	421 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	0	0
Financial Balance	−1 000	−4 000	0	0
Dividends	0	0	0	0
Net Income	1 648 000	−326 000	328 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	91 000	0	0
Real Eastate	186 000	186 000	156 000	156 000
Machinery and Plant Facilities	326 000	365 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	512 000	551 000	156 000	156 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	512 000	643 000	156 000	156 000
Stock	0	0	0	53 000
Total Investments	0	0	0	0
Cash, Bank	3 046 000	113 000	2 129 000	151 000
Total Current Assets	3 479 000	156 000	2 398 000	586 000
Total Assets	3 991 000	798 000	2 554 000	742 000
Total Equity	1 701 000	53 000	380 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	1 604 000	757 000	577 000	502 000
Unpaid Taxes	123 000	−201 000	334 000	0
Dividends	0	0	0	0
Other Current Debt	189 000	189 000	1 170 000	189 000
Total Current Debt	2 274 000	745 000	2 174 000	691 000
Total Equity and Debt	3 991 000	798 000	2 554 000	742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,88 %	−615,09 %	86,32 %	0 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	42,04 %	−7,67 %	9,95 %	0 %
Current Ratio	1,53	0,21	1,1	0,85
Quick Ratio	1,53	0,21	1,1	0,92
Equity Ratio	0,43	0,07	0,15	0,07
Gross Profit Margin	45,56 %	−2,64 %	12,57 %	2,76 %