JOPI AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

52,38 %

Current Ratio

1,41

Debt-to-Equity Ratio

−2,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	5 000
Net Income	−44 000	−13 000	−15 000	−3 000
Total Assets	156 000	1 000	0	0
Total Equity	−84 000	−40 000	−27 000	−12 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	5 000
Expenditure	43 000	13 000	15 000	7 000
Operating Profit	−43 000	−13 000	−15 000	−3 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	−44 000	−13 000	−15 000	−3 000
Tax	0	0	0	0
Net Income	−44 000	−13 000	−15 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	0	0	0
Total Current Assets	58 000	1 000	0	0
Total Assets	156 000	1 000	0	0
Total Retained Equity	−114 000	−70 000	−57 000	−42 000
Total Equity	−84 000	−40 000	−27 000	−12 000
Total Long-Term Debt	200 000	0	0	0
Total Current Debt	41 000	41 000	27 000	12 000
Total Equity and Debt	156 000	1 000	0	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	5 000
Other Income	0	0	0	0
Revenue	0	0	0	5 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	−8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	43 000	13 000	15 000	7 000
Operating Profit	−43 000	−13 000	−15 000	−3 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	−44 000	−13 000	−15 000	−3 000

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	98 000	0	0	0
Total Tangible Assets	98 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	98 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	1 000	0	0
Total Current Assets	58 000	1 000	0	0
Total Assets	156 000	1 000	0	0
Total Equity	−84 000	−40 000	−27 000	−12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	200 000	0	0	0
Creditors	1 000	5 000	1 000	0
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	39 000	35 000	26 000	11 000
Total Current Debt	41 000	41 000	27 000	12 000
Total Equity and Debt	156 000	1 000	0	0

Financial indicators	2022	2021	2020	2019
Return on Equity	52,38 %	32,5 %	55,56 %	25 %
Debt-to-Equity Ratio	−2,38	−0	−0	−0
Operating Profit Margin	-	-	-	−60 %
Current Ratio	1,41	0,02	0	0
Quick Ratio	1,41	0,02	0	0
Equity Ratio	−0,54	−40	-	-
Gross Profit Margin	-	-	-	100 %