JONNYS GYM AS

8475 STRAUMSJØEN

Finances

Share Ownership

Return on Equity

17,54 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	376 000	352 000	284 000	262 000
Net Income	30 000	38 000	31 000	54 000
Total Assets	272 000	228 000	121 000	97 000
Total Equity	171 000	141 000	113 000	82 000

Income (NOK)	2022	2021	2020	2019
Revenue	376 000	352 000	284 000	262 000
Expenditure	337 000	304 000	244 000	193 000
Operating Profit	39 000	49 000	40 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	39 000	49 000	40 000	69 000
Tax	9 000	11 000	9 000	15 000
Net Income	30 000	38 000	31 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	29 000	0	0
Total Current Assets	224 000	199 000	121 000	97 000
Total Assets	272 000	228 000	121 000	97 000
Total Retained Equity	141 000	111 000	83 000	52 000
Total Equity	171 000	141 000	113 000	82 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	101 000	87 000	8 000	15 000
Total Equity and Debt	272 000	228 000	121 000	97 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	376 000	352 000	284 000	262 000
Other Income	0	0	0	0
Revenue	376 000	352 000	284 000	262 000
Cost of Goods Sold	118 000	67 000	59 000	48 000
Salary Costs	42 000	40 000	0	0
Depreciation	10 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	337 000	304 000	244 000	193 000
Operating Profit	39 000	49 000	40 000	69 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	30 000	38 000	31 000	54 000

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	48 000	29 000	0	0
Total Tangible Assets	48 000	29 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	29 000	0	0
Stock	5 000	5 000	5 000	8 000
Total Investments	0	0	0	0
Cash, Bank	219 000	190 000	105 000	89 000
Total Current Assets	224 000	199 000	121 000	97 000
Total Assets	272 000	228 000	121 000	97 000
Total Equity	171 000	141 000	113 000	82 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	57 000	42 000	2 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	35 000	32 000	−3 000	−3 000
Total Current Debt	101 000	87 000	8 000	15 000
Total Equity and Debt	272 000	228 000	121 000	97 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,54 %	26,95 %	27,43 %	65,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,37 %	13,92 %	14,08 %	26,34 %
Current Ratio	2,22	2,29	15,13	6,47
Quick Ratio	2,33	2,43	40,33	13,86
Equity Ratio	0,63	0,62	0,93	0,85
Gross Profit Margin	68,62 %	80,97 %	79,23 %	81,68 %