JARLE OPSTAD AS

3173 VEAR

Finances

Share Ownership

Return on Equity

2,44 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 096 000	985 000	480 000	929 000
Net Income	2 000	45 000	12 000	−9 000
Total Assets	403 000	367 000	215 000	356 000
Total Equity	82 000	80 000	36 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 096 000	985 000	480 000	929 000
Expenditure	1 091 000	927 000	466 000	940 000
Operating Profit	6 000	58 000	15 000	−11 000
Financial Income	7 000	0	0	1 000
Financial Costs	6 000	2 000	2 000	0
Financial Balance	1 000	−2 000	−2 000	1 000
Earnings Before Tax	8 000	57 000	13 000	−10 000
Tax	6 000	13 000	2 000	−1 000
Net Income	2 000	45 000	12 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	21 000	0	0
Total Current Assets	387 000	346 000	215 000	356 000
Total Assets	403 000	367 000	215 000	356 000
Total Retained Equity	52 000	50 000	6 000	−6 000
Total Equity	82 000	80 000	36 000	24 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	321 000	286 000	179 000	332 000
Total Equity and Debt	403 000	367 000	215 000	356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 096 000	985 000	480 000	929 000
Other Income	0	0	0	0
Revenue	1 096 000	985 000	480 000	929 000
Cost of Goods Sold	175 000	176 000	24 000	23 000
Salary Costs	829 000	671 000	371 000	814 000
Depreciation	5 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	1 091 000	927 000	466 000	940 000
Operating Profit	6 000	58 000	15 000	−11 000
Financial Income	7 000	0	0	1 000
Financial Costs	6 000	2 000	2 000	0
Financial Balance	1 000	−2 000	−2 000	1 000
Dividends	0	0	0	0
Net Income	2 000	45 000	12 000	−9 000

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	16 000	21 000	0	0
Total Tangible Assets	16 000	21 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	21 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	226 000	203 000	138 000	249 000
Total Current Assets	387 000	346 000	215 000	356 000
Total Assets	403 000	367 000	215 000	356 000
Total Equity	82 000	80 000	36 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	0	0	0	4 000
Unpaid Taxes	234 000	208 000	121 000	248 000
Dividends	0	0	0	0
Other Current Debt	80 000	66 000	57 000	80 000
Total Current Debt	321 000	286 000	179 000	332 000
Total Equity and Debt	403 000	367 000	215 000	356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,44 %	56,25 %	33,33 %	−37,5 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	0,55 %	5,89 %	3,13 %	−1,18 %
Current Ratio	1,21	1,21	1,2	1,07
Quick Ratio	1,21	1,21	1,2	1,07
Equity Ratio	0,2	0,22	0,17	0,07
Gross Profit Margin	84,03 %	82,13 %	95 %	97,52 %