NORSK JAKT DRAMMEN AS

3041 DRAMMEN

Finances

Share Ownership

Return on Equity

11,11 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 147 000	7 113 000	6 559 000	3 836 000
Net Income	6 000	0	26 000	83 000
Total Assets	6 173 000	5 185 000	2 465 000	1 583 000
Total Equity	54 000	48 000	48 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 147 000	7 113 000	6 559 000	3 836 000
Expenditure	9 125 000	7 023 000	6 505 000	3 752 000
Operating Profit	22 000	90 000	55 000	84 000
Financial Income	2 000	2 000	0	0
Financial Costs	19 000	17 000	15 000	0
Financial Balance	−17 000	−15 000	−15 000	0
Earnings Before Tax	6 000	75 000	39 000	83 000
Tax	0	75 000	13 000	0
Net Income	6 000	0	26 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	113 000	156 000	151 000
Total Current Assets	6 103 000	5 072 000	2 309 000	1 432 000
Total Assets	6 173 000	5 185 000	2 465 000	1 583 000
Total Retained Equity	24 000	18 000	18 000	−8 000
Total Equity	54 000	48 000	48 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 119 000	5 137 000	2 417 000	1 562 000
Total Equity and Debt	6 173 000	5 185 000	2 465 000	1 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 147 000	7 113 000	6 559 000	3 836 000
Other Income	0	0	0	0
Revenue	9 147 000	7 113 000	6 559 000	3 836 000
Cost of Goods Sold	7 293 000	6 052 000	5 733 000	3 191 000
Salary Costs	1 060 000	498 000	275 000	238 000
Depreciation	43 000	43 000	41 000	18 000
Impairment	0	0	0	0
Expenditure	9 125 000	7 023 000	6 505 000	3 752 000
Operating Profit	22 000	90 000	55 000	84 000
Financial Income	2 000	2 000	0	0
Financial Costs	19 000	17 000	15 000	0
Financial Balance	−17 000	−15 000	−15 000	0
Dividends	0	0	0	0
Net Income	6 000	0	26 000	83 000

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	70 000	113 000	156 000	151 000
Total Tangible Assets	70 000	113 000	156 000	151 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 000	113 000	156 000	151 000
Stock	5 290 000	4 143 000	1 634 000	1 167 000
Total Investments	0	0	0	0
Cash, Bank	365 000	403 000	187 000	231 000
Total Current Assets	6 103 000	5 072 000	2 309 000	1 432 000
Total Assets	6 173 000	5 185 000	2 465 000	1 583 000
Total Equity	54 000	48 000	48 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 936 000	1 885 000	922 000	788 000
Unpaid Taxes	230 000	156 000	171 000	52 000
Dividends	0	0	0	0
Other Current Debt	2 952 000	3 022 000	1 311 000	721 000
Total Current Debt	6 119 000	5 137 000	2 417 000	1 562 000
Total Equity and Debt	6 173 000	5 185 000	2 465 000	1 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,11 %	0 %	54,17 %	377,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,24 %	1,27 %	0,84 %	2,19 %
Current Ratio	1	0,99	0,96	0,92
Quick Ratio	7,36	5,1	2,95	3,63
Equity Ratio	0,01	0,01	0,02	0,01
Gross Profit Margin	20,27 %	14,92 %	12,59 %	16,81 %