JENSEN FARM AS

9470 GRATANGEN

Finances

Share Ownership

Return on Equity

120 %

Current Ratio

0,05

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	88 000	173 000	133 000	259 000
Net Income	−240 000	−100 000	−260 000	−257 000
Total Assets	740 000	895 000	1 052 000	1 270 000
Total Equity	−200 000	1 000	101 000	361 000

Income (NOK)	2022	2021	2020	2019
Revenue	88 000	173 000	133 000	259 000
Expenditure	322 000	270 000	378 000	491 000
Operating Profit	−239 000	−100 000	−257 000	−251 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	6 000
Financial Balance	0	0	−3 000	−6 000
Earnings Before Tax	−240 000	−100 000	−260 000	−257 000
Tax	0	0	0	0
Net Income	−240 000	−100 000	−260 000	−257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	693 000	752 000	819 000	1 012 000
Total Current Assets	47 000	144 000	232 000	258 000
Total Assets	740 000	895 000	1 052 000	1 270 000
Total Retained Equity	−1 330 000	−1 129 000	−1 029 000	−769 000
Total Equity	−200 000	1 000	101 000	361 000
Total Long-Term Debt	0	102 000	102 000	118 000
Total Current Debt	940 000	792 000	848 000	791 000
Total Equity and Debt	740 000	895 000	1 052 000	1 270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 000	9 000	78 000	220 000
Other Income	56 000	163 000	55 000	39 000
Revenue	88 000	173 000	133 000	259 000
Cost of Goods Sold	9 000	3 000	10 000	59 000
Salary Costs	0	0	1 000	0
Depreciation	58 000	68 000	103 000	117 000
Impairment	0	0	0	0
Expenditure	322 000	270 000	378 000	491 000
Operating Profit	−239 000	−100 000	−257 000	−251 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	6 000
Financial Balance	0	0	−3 000	−6 000
Dividends	0	0	0	0
Net Income	−240 000	−100 000	−260 000	−257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	630 000	653 000	677 000	700 000
Machinery and Plant Facilities	43 000	65 000	86 000	216 000
Fixtures	16 000	29 000	52 000	90 000
Total Tangible Assets	688 000	747 000	814 000	1 007 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	693 000	752 000	819 000	1 012 000
Stock	13 000	19 000	21 000	33 000
Total Investments	0	0	0	0
Cash, Bank	10 000	109 000	67 000	156 000
Total Current Assets	47 000	144 000	232 000	258 000
Total Assets	740 000	895 000	1 052 000	1 270 000
Total Equity	−200 000	1 000	101 000	361 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	102 000	102 000	118 000
Creditors	80 000	89 000	69 000	119 000
Unpaid Taxes	0	−7 000	−8 000	7 000
Dividends	0	0	0	0
Other Current Debt	860 000	710 000	787 000	665 000
Total Current Debt	940 000	792 000	848 000	791 000
Total Equity and Debt	740 000	895 000	1 052 000	1 270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120 %	−10 000 %	−257,43 %	−71,19 %
Debt-to-Equity Ratio	−0	102	1,01	0,33
Operating Profit Margin	−271,59 %	−57,8 %	−193,23 %	−96,91 %
Current Ratio	0,05	0,18	0,27	0,33
Quick Ratio	0,05	0,19	0,28	0,34
Equity Ratio	−0,27	0	0,1	0,28
Gross Profit Margin	89,77 %	98,27 %	92,48 %	77,22 %