JAMO ENTREPRENØR AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

28,46 %

Current Ratio

1,1

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 884 000	26 387 000	22 234 000	17 725 000
Net Income	222 000	1 283 000	1 822 000	−1 175 000
Total Assets	6 961 000	7 502 000	3 758 000	2 573 000
Total Equity	780 000	558 000	−310 000	−2 132 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 884 000	26 387 000	22 234 000	17 725 000
Expenditure	33 627 000	24 732 000	20 127 000	18 878 000
Operating Profit	257 000	1 654 000	2 107 000	−1 153 000
Financial Income	0	0	0	2 000
Financial Costs	35 000	14 000	86 000	24 000
Financial Balance	−35 000	−14 000	−86 000	−22 000
Earnings Before Tax	222 000	1 641 000	2 021 000	−1 175 000
Tax	0	358 000	199 000	0
Net Income	222 000	1 283 000	1 822 000	−1 175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	381 000	96 000	8 000	58 000
Total Current Assets	6 580 000	7 406 000	3 750 000	2 515 000
Total Assets	6 961 000	7 502 000	3 758 000	2 573 000
Total Retained Equity	750 000	528 000	−340 000	−2 162 000
Total Equity	780 000	558 000	−310 000	−2 132 000
Total Long-Term Debt	226 000	0	0	0
Total Current Debt	5 955 000	6 944 000	4 068 000	4 705 000
Total Equity and Debt	6 961 000	7 502 000	3 758 000	2 573 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 884 000	26 387 000	22 154 000	17 725 000
Other Income	0	0	80 000	0
Revenue	33 884 000	26 387 000	22 234 000	17 725 000
Cost of Goods Sold	21 648 000	13 679 000	9 451 000	6 800 000
Salary Costs	8 114 000	8 222 000	7 692 000	8 665 000
Depreciation	68 000	10 000	40 000	50 000
Impairment	0	0	0	0
Expenditure	33 627 000	24 732 000	20 127 000	18 878 000
Operating Profit	257 000	1 654 000	2 107 000	−1 153 000
Financial Income	0	0	0	2 000
Financial Costs	35 000	14 000	86 000	24 000
Financial Balance	−35 000	−14 000	−86 000	−22 000
Dividends	0	0	0	0
Net Income	222 000	1 283 000	1 822 000	−1 175 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 000	39 000	0	0
Machinery and Plant Facilities	0	0	8 000	58 000
Fixtures	294 000	57 000	0	0
Total Tangible Assets	332 000	96 000	8 000	58 000
Total Fiancial Fixed Assets	48 000	0	0	0
Total Fixed Assets	381 000	96 000	8 000	58 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 287 000	3 175 000	2 283 000	333 000
Total Current Assets	6 580 000	7 406 000	3 750 000	2 515 000
Total Assets	6 961 000	7 502 000	3 758 000	2 573 000
Total Equity	780 000	558 000	−310 000	−2 132 000
Short-Term Group Debt	647 000	650 000	200 000	200 000
Total Long-Term Debt	226 000	0	0	0
Creditors	1 708 000	1 476 000	656 000	1 043 000
Unpaid Taxes	1 689 000	1 626 000	1 146 000	929 000
Dividends	0	0	0	0
Other Current Debt	1 891 000	2 772 000	1 696 000	2 292 000
Total Current Debt	5 955 000	6 944 000	4 068 000	4 705 000
Total Equity and Debt	6 961 000	7 502 000	3 758 000	2 573 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,46 %	229,93 %	−587,74 %	55,11 %
Debt-to-Equity Ratio	0,29	0	−0	−0
Operating Profit Margin	0,76 %	6,27 %	9,48 %	−6,5 %
Current Ratio	1,1	1,07	0,92	0,53
Quick Ratio	1,1	1,07	0,92	0,53
Equity Ratio	0,11	0,07	−0,08	−0,83
Gross Profit Margin	36,11 %	48,16 %	57,49 %	61,64 %