JENSEN NORGE AS

0667 OSLO

Finances

Share Ownership

Return on Equity

70,54 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	55 644 000	29 420 000	20 007 000	36 321 000
Net Income	1 647 000	1 065 000	−722 000	136 000
Total Assets	17 604 000	9 427 000	10 647 000	11 486 000
Total Equity	2 335 000	689 000	−376 000	346 000

Income (NOK)	2022	2021	2020	2019
Revenue	55 644 000	29 420 000	20 007 000	36 321 000
Expenditure	52 573 000	28 033 000	20 689 000	35 600 000
Operating Profit	3 070 000	1 386 000	−681 000	721 000
Financial Income	1 253 000	619 000	587 000	871 000
Financial Costs	2 213 000	639 000	830 000	1 417 000
Financial Balance	−960 000	−20 000	−243 000	−546 000
Earnings Before Tax	2 111 000	1 365 000	−925 000	174 000
Tax	464 000	300 000	−203 000	38 000
Net Income	1 647 000	1 065 000	−722 000	136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 842 000	487 000	1 142 000	2 048 000
Total Current Assets	15 762 000	8 939 000	9 504 000	9 439 000
Total Assets	17 604 000	9 427 000	10 647 000	11 486 000
Total Retained Equity	1 365 000	−281 000	−1 346 000	−624 000
Total Equity	2 335 000	689 000	−376 000	346 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 268 000	8 738 000	11 023 000	11 141 000
Total Equity and Debt	17 604 000	9 427 000	10 647 000	11 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 472 000	28 980 000	19 267 000	36 189 000
Other Income	172 000	440 000	740 000	132 000
Revenue	55 644 000	29 420 000	20 007 000	36 321 000
Cost of Goods Sold	43 173 000	20 870 000	10 834 000	21 239 000
Salary Costs	5 505 000	4 639 000	5 810 000	7 591 000
Depreciation	36 000	469 000	950 000	932 000
Impairment	0	0	0	0
Expenditure	52 573 000	28 033 000	20 689 000	35 600 000
Operating Profit	3 070 000	1 386 000	−681 000	721 000
Financial Income	1 253 000	619 000	587 000	871 000
Financial Costs	2 213 000	639 000	830 000	1 417 000
Financial Balance	−960 000	−20 000	−243 000	−546 000
Dividends	0	0	0	0
Net Income	1 647 000	1 065 000	−722 000	136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	455 000	1 364 000
Total Intangible Assets	225 000	487 000	1 128 000	1 993 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 617 000	0	14 000	55 000
Total Tangible Assets	1 617 000	0	14 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 842 000	487 000	1 142 000	2 048 000
Stock	0	2 214 000	2 645 000	2 142 000
Total Investments	0	0	0	0
Cash, Bank	497 000	379 000	367 000	361 000
Total Current Assets	15 762 000	8 939 000	9 504 000	9 439 000
Total Assets	17 604 000	9 427 000	10 647 000	11 486 000
Total Equity	2 335 000	689 000	−376 000	346 000
Short-Term Group Debt	9 484 000	6 059 000	5 037 000	0
Total Long-Term Debt	0	0	0	0
Creditors	1 260 000	391 000	2 551 000	905 000
Unpaid Taxes	1 999 000	1 462 000	1 920 000	2 697 000
Dividends	0	0	0	0
Other Current Debt	2 323 000	711 000	1 515 000	2 314 000
Total Current Debt	15 268 000	8 738 000	11 023 000	11 141 000
Total Equity and Debt	17 604 000	9 427 000	10 647 000	11 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,54 %	154,57 %	192,02 %	39,31 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	5,52 %	4,71 %	−3,4 %	1,99 %
Current Ratio	1,03	1,02	0,86	0,85
Quick Ratio	1,03	1,37	1,13	1,05
Equity Ratio	0,13	0,07	−0,04	0,03
Gross Profit Margin	22,41 %	29,06 %	45,85 %	41,52 %