JOBMAN ENTREPRENØR AS

7055 RANHEIM

Finances

Share Ownership

Return on Equity

17,24 %

Current Ratio

0,67

Debt-to-Equity Ratio

3,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 172 000	1 024 000	722 000	340 000
Net Income	15 000	163 000	33 000	−45 000
Total Assets	624 000	401 000	47 000	55 000
Total Equity	87 000	72 000	−91 000	−124 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 172 000	1 024 000	722 000	340 000
Expenditure	1 142 000	849 000	665 000	385 000
Operating Profit	31 000	175 000	57 000	−44 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	24 000	1 000
Financial Balance	−12 000	0	−24 000	−1 000
Earnings Before Tax	19 000	175 000	33 000	−45 000
Tax	4 000	12 000	0	0
Net Income	15 000	163 000	33 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	465 000	22 000	0	0
Total Current Assets	158 000	379 000	47 000	55 000
Total Assets	624 000	401 000	47 000	55 000
Total Retained Equity	63 000	48 000	−115 000	−149 000
Total Equity	87 000	72 000	−91 000	−124 000
Total Long-Term Debt	301 000	1 000	0	0
Total Current Debt	236 000	328 000	138 000	180 000
Total Equity and Debt	624 000	401 000	47 000	55 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 172 000	1 024 000	718 000	340 000
Other Income	0	0	4 000	0
Revenue	1 172 000	1 024 000	722 000	340 000
Cost of Goods Sold	99 000	30 000	12 000	13 000
Salary Costs	863 000	714 000	599 000	338 000
Depreciation	37 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	1 142 000	849 000	665 000	385 000
Operating Profit	31 000	175 000	57 000	−44 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	24 000	1 000
Financial Balance	−12 000	0	−24 000	−1 000
Dividends	0	0	0	0
Net Income	15 000	163 000	33 000	−45 000

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	465 000	22 000	0	0
Total Tangible Assets	465 000	22 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	465 000	22 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	379 000	29 000	46 000
Total Current Assets	158 000	379 000	47 000	55 000
Total Assets	624 000	401 000	47 000	55 000
Total Equity	87 000	72 000	−91 000	−124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	301 000	1 000	0	0
Creditors	10 000	9 000	7 000	7 000
Unpaid Taxes	79 000	102 000	16 000	61 000
Dividends	0	0	0	0
Other Current Debt	147 000	206 000	115 000	112 000
Total Current Debt	236 000	328 000	138 000	180 000
Total Equity and Debt	624 000	401 000	47 000	55 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,24 %	226,39 %	−36,26 %	36,29 %
Debt-to-Equity Ratio	3,46	0,01	−0	−0
Operating Profit Margin	2,65 %	17,09 %	7,89 %	−12,94 %
Current Ratio	0,67	1,16	0,34	0,31
Quick Ratio	0,67	1,16	0,34	0,31
Equity Ratio	0,14	0,18	−1,94	−2,25
Gross Profit Margin	91,55 %	97,07 %	98,34 %	96,18 %