JENSENS BUD EXPRESS AS

3295 HELGEROA

Finances

Share Ownership

Return on Equity

25,39 %

Current Ratio

5,55

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 056 000	2 127 000	1 341 000	1 000 000
Net Income	355 000	454 000	280 000	240 000
Total Assets	1 867 000	1 805 000	1 029 000	888 000
Total Equity	1 398 000	1 043 000	590 000	310 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 056 000	2 127 000	1 341 000	1 000 000
Expenditure	1 581 000	1 535 000	974 000	688 000
Operating Profit	474 000	592 000	367 000	312 000
Financial Income	0	0	0	0
Financial Costs	9 000	7 000	7 000	3 000
Financial Balance	−9 000	−7 000	−7 000	−3 000
Earnings Before Tax	465 000	585 000	359 000	309 000
Tax	110 000	131 000	79 000	69 000
Net Income	355 000	454 000	280 000	240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	495 000	683 000	434 000	437 000
Total Current Assets	1 372 000	1 122 000	595 000	450 000
Total Assets	1 867 000	1 805 000	1 029 000	888 000
Total Retained Equity	1 368 000	1 013 000	560 000	285 000
Total Equity	1 398 000	1 043 000	590 000	310 000
Total Long-Term Debt	222 000	511 000	264 000	381 000
Total Current Debt	247 000	251 000	176 000	197 000
Total Equity and Debt	1 867 000	1 805 000	1 029 000	888 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 056 000	2 127 000	1 341 000	1 000 000
Other Income	0	0	0	0
Revenue	2 056 000	2 127 000	1 341 000	1 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	340 000	322 000	192 000	79 000
Depreciation	188 000	160 000	102 000	47 000
Impairment	0	0	0	0
Expenditure	1 581 000	1 535 000	974 000	688 000
Operating Profit	474 000	592 000	367 000	312 000
Financial Income	0	0	0	0
Financial Costs	9 000	7 000	7 000	3 000
Financial Balance	−9 000	−7 000	−7 000	−3 000
Dividends	0	0	0	0
Net Income	355 000	454 000	280 000	240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	495 000	683 000	434 000	437 000
Total Tangible Assets	495 000	683 000	434 000	437 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	495 000	683 000	434 000	437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 276 000	980 000	400 000	243 000
Total Current Assets	1 372 000	1 122 000	595 000	450 000
Total Assets	1 867 000	1 805 000	1 029 000	888 000
Total Equity	1 398 000	1 043 000	590 000	310 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	222 000	511 000	264 000	381 000
Creditors	41 000	29 000	32 000	122 000
Unpaid Taxes	57 000	48 000	39 000	4 000
Dividends	0	0	0	0
Other Current Debt	31 000	36 000	29 000	7 000
Total Current Debt	247 000	251 000	176 000	197 000
Total Equity and Debt	1 867 000	1 805 000	1 029 000	888 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,39 %	43,53 %	47,46 %	77,42 %
Debt-to-Equity Ratio	0,16	0,49	0,45	1,23
Operating Profit Margin	23,05 %	27,83 %	27,37 %	31,2 %
Current Ratio	5,55	4,47	3,38	2,28
Quick Ratio	5,55	4,47	3,38	2,28
Equity Ratio	0,75	0,58	0,57	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %