JENSEN ENTREPRENØR AS

0283 OSLO

Finances

Share Ownership

Return on Equity

357,76 %

Current Ratio

0,93

Debt-to-Equity Ratio

−2

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 168 000	7 420 000	1 317 000	289 000
Net Income	−576 000	346 000	54 000	72 000
Total Assets	2 307 000	1 682 000	278 000	39 000
Total Equity	−161 000	415 000	70 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 168 000	7 420 000	1 317 000	289 000
Expenditure	12 738 000	6 976 000	1 252 000	216 000
Operating Profit	−569 000	444 000	65 000	73 000
Financial Income	0	1 000	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	1 000	0	0
Earnings Before Tax	−575 000	444 000	65 000	72 000
Tax	1 000	98 000	11 000	0
Net Income	−576 000	346 000	54 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	315 000	0	0	0
Total Current Assets	1 991 000	1 682 000	278 000	39 000
Total Assets	2 307 000	1 682 000	278 000	39 000
Total Retained Equity	−191 000	385 000	40 000	−14 000
Total Equity	−161 000	415 000	70 000	16 000
Total Long-Term Debt	322 000	0	1 000	0
Total Current Debt	2 145 000	1 267 000	208 000	23 000
Total Equity and Debt	2 307 000	1 682 000	278 000	39 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 168 000	7 420 000	1 317 000	289 000
Other Income	0	0	0	0
Revenue	12 168 000	7 420 000	1 317 000	289 000
Cost of Goods Sold	5 930 000	3 130 000	428 000	154 000
Salary Costs	4 217 000	2 182 000	401 000	18 000
Depreciation	14 000	0	0	0
Impairment	0	0	0	0
Expenditure	12 738 000	6 976 000	1 252 000	216 000
Operating Profit	−569 000	444 000	65 000	73 000
Financial Income	0	1 000	0	0
Financial Costs	6 000	0	0	0
Financial Balance	−6 000	1 000	0	0
Dividends	0	0	0	0
Net Income	−576 000	346 000	54 000	72 000

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	315 000	0	0	0
Total Tangible Assets	315 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	315 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	385 000	410 000	175 000	39 000
Total Current Assets	1 991 000	1 682 000	278 000	39 000
Total Assets	2 307 000	1 682 000	278 000	39 000
Total Equity	−161 000	415 000	70 000	16 000
Short-Term Group Debt	0	3 000	1 000	0
Total Long-Term Debt	322 000	0	1 000	0
Creditors	623 000	245 000	113 000	1 000
Unpaid Taxes	723 000	306 000	49 000	19 000
Dividends	0	0	0	0
Other Current Debt	798 000	615 000	33 000	3 000
Total Current Debt	2 145 000	1 267 000	208 000	23 000
Total Equity and Debt	2 307 000	1 682 000	278 000	39 000

Financial indicators	2022	2021	2020	2019
Return on Equity	357,76 %	83,37 %	77,14 %	450 %
Debt-to-Equity Ratio	−2	0	0,01	0
Operating Profit Margin	−4,68 %	5,98 %	4,94 %	25,26 %
Current Ratio	0,93	1,33	1,34	1,7
Quick Ratio	0,93	1,33	1,34	1,7
Equity Ratio	−0,07	0,25	0,25	0,41
Gross Profit Margin	51,27 %	57,82 %	67,5 %	46,71 %