J ENTREPRENØR AS

3650 TINN AUSTBYGD

Finances

Return on Equity

14,56 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 428 000	2 531 000	2 529 000	3 045 000
Net Income	150 000	235 000	255 000	316 000
Total Assets	1 951 000	1 988 000	1 790 000	1 910 000
Total Equity	1 030 000	880 000	646 000	390 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 428 000	2 531 000	2 529 000	3 045 000
Expenditure	2 225 000	2 219 000	2 190 000	2 637 000
Operating Profit	202 000	312 000	340 000	409 000
Financial Income	0	0	0	0
Financial Costs	10 000	12 000	12 000	4 000
Financial Balance	−10 000	−12 000	−12 000	−4 000
Earnings Before Tax	192 000	301 000	327 000	405 000
Tax	42 000	66 000	72 000	89 000
Net Income	150 000	235 000	255 000	316 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 221 000	1 343 000	1 150 000	1 234 000
Total Current Assets	730 000	645 000	640 000	677 000
Total Assets	1 951 000	1 988 000	1 790 000	1 910 000
Total Retained Equity	1 000 000	850 000	616 000	360 000
Total Equity	1 030 000	880 000	646 000	390 000
Total Long-Term Debt	141 000	202 000	273 000	30 000
Total Current Debt	781 000	907 000	872 000	1 490 000
Total Equity and Debt	1 951 000	1 988 000	1 790 000	1 910 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 316 000	2 531 000	2 529 000	2 894 000
Other Income	112 000	0	0	151 000
Revenue	2 428 000	2 531 000	2 529 000	3 045 000
Cost of Goods Sold	229 000	144 000	165 000	623 000
Salary Costs	756 000	728 000	683 000	691 000
Depreciation	267 000	232 000	153 000	110 000
Impairment	0	0	0	0
Expenditure	2 225 000	2 219 000	2 190 000	2 637 000
Operating Profit	202 000	312 000	340 000	409 000
Financial Income	0	0	0	0
Financial Costs	10 000	12 000	12 000	4 000
Financial Balance	−10 000	−12 000	−12 000	−4 000
Dividends	0	0	0	0
Net Income	150 000	235 000	255 000	316 000

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	440 000	432 000	186 000	252 000
Fixtures	183 000	280 000	240 000	167 000
Total Tangible Assets	623 000	713 000	426 000	418 000
Total Fiancial Fixed Assets	598 000	630 000	724 000	815 000
Total Fixed Assets	1 221 000	1 343 000	1 150 000	1 234 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	414 000	469 000	482 000	502 000
Total Current Assets	730 000	645 000	640 000	677 000
Total Assets	1 951 000	1 988 000	1 790 000	1 910 000
Total Equity	1 030 000	880 000	646 000	390 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	141 000	202 000	273 000	30 000
Creditors	−13 000	37 000	8 000	7 000
Unpaid Taxes	137 000	159 000	151 000	116 000
Dividends	0	0	0	0
Other Current Debt	614 000	632 000	629 000	1 303 000
Total Current Debt	781 000	907 000	872 000	1 490 000
Total Equity and Debt	1 951 000	1 988 000	1 790 000	1 910 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,56 %	26,7 %	39,47 %	81,03 %
Debt-to-Equity Ratio	0,14	0,23	0,42	0,08
Operating Profit Margin	8,32 %	12,33 %	13,44 %	13,43 %
Current Ratio	0,93	0,71	0,73	0,45
Quick Ratio	0,93	0,71	0,73	0,45
Equity Ratio	0,53	0,44	0,36	0,2
Gross Profit Margin	90,57 %	94,31 %	93,48 %	79,54 %