JUST GLOW AS

1651 SELLEBAKK

Finances

Share Ownership

Return on Equity

12,5 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	346 000	332 000	480 000	608 000
Net Income	−1 000	−74 000	−6 000	0
Total Assets	208 000	205 000	263 000	149 000
Total Equity	−8 000	−8 000	61 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	346 000	332 000	480 000	608 000
Expenditure	345 000	404 000	487 000	608 000
Operating Profit	0	−72 000	−6 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	0	0
Financial Balance	−1 000	−3 000	0	0
Earnings Before Tax	−1 000	−74 000	−6 000	0
Tax	0	0	0	0
Net Income	−1 000	−74 000	−6 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	208 000	205 000	263 000	149 000
Total Assets	208 000	205 000	263 000	149 000
Total Retained Equity	−38 000	−38 000	31 000	38 000
Total Equity	−8 000	−8 000	61 000	68 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	208 000	205 000	194 000	73 000
Total Equity and Debt	200 000	197 000	255 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	346 000	332 000	480 000	606 000
Other Income	0	0	1 000	2 000
Revenue	346 000	332 000	480 000	608 000
Cost of Goods Sold	28 000	30 000	98 000	147 000
Salary Costs	193 000	241 000	265 000	313 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	345 000	404 000	487 000	608 000
Operating Profit	0	−72 000	−6 000	0
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	0	0
Financial Balance	−1 000	−3 000	0	0
Dividends	0	0	0	0
Net Income	−1 000	−74 000	−6 000	0

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	16 000	16 000	16 000	0
Total Investments	0	0	0	0
Cash, Bank	74 000	90 000	150 000	114 000
Total Current Assets	208 000	205 000	263 000	149 000
Total Assets	208 000	205 000	263 000	149 000
Total Equity	−8 000	−8 000	61 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	19 000	13 000	0
Unpaid Taxes	197 000	179 000	150 000	92 000
Dividends	0	0	0	0
Other Current Debt	40 000	23 000	30 000	31 000
Total Current Debt	208 000	205 000	194 000	73 000
Total Equity and Debt	200 000	197 000	255 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,5 %	925 %	−9,84 %	0 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	0 %	−21,69 %	−1,25 %	0 %
Current Ratio	1	1	1,36	2,04
Quick Ratio	1,08	1,08	1,48	2,04
Equity Ratio	−0,04	−0,04	0,23	0,46
Gross Profit Margin	91,91 %	90,96 %	79,58 %	75,82 %