FAMILIEN JAKOBSEN AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

N/A

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 080 000	946 000	629 000	498 000
Net Income	39 000	30 000	−247 000	70 000
Total Assets	0	127 000	114 000	267 000
Total Equity	0	18 000	−12 000	235 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 080 000	946 000	629 000	498 000
Expenditure	1 027 000	884 000	934 000	400 000
Operating Profit	50 000	62 000	−304 000	98 000
Financial Income	0	0	0	0
Financial Costs	0	15 000	13 000	8 000
Financial Balance	0	−15 000	−13 000	−8 000
Earnings Before Tax	50 000	47 000	−317 000	90 000
Tax	11 000	16 000	−70 000	20 000
Net Income	39 000	30 000	−247 000	70 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	57 000	74 000	4 000
Total Current Assets	69 000	40 000	263 000
Total Assets	127 000	114 000	267 000
Total Retained Equity	−82 000	−112 000	135 000
Total Equity	18 000	−12 000	235 000
Total Long-Term Debt	0	0	0
Total Current Debt	108 000	126 000	32 000
Total Equity and Debt	127 000	114 000	267 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	905 000	946 000	629 000	498 000
Other Income	175 000	0	0	0
Revenue	1 080 000	946 000	629 000	498 000
Cost of Goods Sold	427 000	348 000	321 000	280 000
Salary Costs	395 000	388 000	530 000	41 000
Depreciation	0	0	0	12 000
Impairment	0	0	0	0
Expenditure	1 027 000	884 000	934 000	400 000
Operating Profit	50 000	62 000	−304 000	98 000
Financial Income	0	0	0	0
Financial Costs	0	15 000	13 000	8 000
Financial Balance	0	−15 000	−13 000	−8 000
Dividends	0	0	0	0
Net Income	39 000	30 000	−247 000	70 000

Balance details (NOK)	2021	2020	2019
Goodwill	0	0	0
Total Intangible Assets	57 000	74 000	4 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	57 000	74 000	4 000
Stock	31 000	32 000	10 000
Total Investments	0	0	0
Cash, Bank	38 000	8 000	216 000
Total Current Assets	69 000	40 000	263 000
Total Assets	127 000	114 000	267 000
Total Equity	18 000	−12 000	235 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	67 000	126 000	2 000
Dividends	0	0	0
Other Current Debt	41 000	0	8 000
Total Current Debt	108 000	126 000	32 000
Total Equity and Debt	127 000	114 000	267 000

Financial indicators	2022	2021	2020	2019
Return on Equity	-	166,67 %	2 058,33 %	29,79 %
Debt-to-Equity Ratio	-	0	−0	0
Operating Profit Margin	4,63 %	6,55 %	−48,33 %	19,68 %
Current Ratio	-	0,64	0,32	8,22
Quick Ratio	-	0,9	0,43	11,95
Equity Ratio	-	0,14	−0,11	0,88
Gross Profit Margin	60,46 %	63,21 %	48,97 %	43,78 %