REBECKA JENSEN AS

0690 OSLO

Finances

Share Ownership

Return on Equity

−21,74 %

Current Ratio

3,82

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 640 000	2 803 000	2 743 000	2 365 000
Net Income	−135 000	733 000	649 000	144 000
Total Assets	1 336 000	1 995 000	1 316 000	704 000
Total Equity	621 000	756 000	813 000	164 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 640 000	2 803 000	2 743 000	2 365 000
Expenditure	1 724 000	2 005 000	1 925 000	2 176 000
Operating Profit	−84 000	799 000	819 000	189 000
Financial Income	4 000	120 000	14 000	0
Financial Costs	77 000	9 000	3 000	5 000
Financial Balance	−73 000	111 000	11 000	−5 000
Earnings Before Tax	−157 000	909 000	829 000	184 000
Tax	−22 000	176 000	180 000	41 000
Net Income	−135 000	733 000	649 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	652 000	717 000	382 000	171 000
Total Current Assets	684 000	1 278 000	934 000	533 000
Total Assets	1 336 000	1 995 000	1 316 000	704 000
Total Retained Equity	601 000	736 000	793 000	144 000
Total Equity	621 000	756 000	813 000	164 000
Total Long-Term Debt	537 000	929 000	193 000	348 000
Total Current Debt	179 000	310 000	311 000	192 000
Total Equity and Debt	1 336 000	1 995 000	1 316 000	704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	132 000	470 000	451 000	447 000
Other Income	1 508 000	2 333 000	2 292 000	1 918 000
Revenue	1 640 000	2 803 000	2 743 000	2 365 000
Cost of Goods Sold	3 000	0	0	0
Salary Costs	349 000	776 000	833 000	955 000
Depreciation	56 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	1 724 000	2 005 000	1 925 000	2 176 000
Operating Profit	−84 000	799 000	819 000	189 000
Financial Income	4 000	120 000	14 000	0
Financial Costs	77 000	9 000	3 000	5 000
Financial Balance	−73 000	111 000	11 000	−5 000
Dividends	0	790 000	0	0
Net Income	−135 000	733 000	649 000	144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	35 000	13 000	7 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	56 000	112 000	168 000
Total Tangible Assets	0	56 000	112 000	168 000
Total Fiancial Fixed Assets	617 000	648 000	264 000	0
Total Fixed Assets	652 000	717 000	382 000	171 000
Stock	0	0	0	0
Total Investments	439 000	448 000	0	0
Cash, Bank	189 000	767 000	852 000	447 000
Total Current Assets	684 000	1 278 000	934 000	533 000
Total Assets	1 336 000	1 995 000	1 316 000	704 000
Total Equity	621 000	756 000	813 000	164 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	537 000	929 000	193 000	348 000
Creditors	10 000	2 000	0	5 000
Unpaid Taxes	80 000	61 000	59 000	61 000
Dividends	0	790 000	0	0
Other Current Debt	89 000	66 000	68 000	82 000
Total Current Debt	179 000	310 000	311 000	192 000
Total Equity and Debt	1 336 000	1 995 000	1 316 000	704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,74 %	96,96 %	79,83 %	87,8 %
Debt-to-Equity Ratio	0,86	1,23	0,24	2,12
Operating Profit Margin	−5,12 %	28,51 %	29,86 %	7,99 %
Current Ratio	3,82	4,12	3	2,78
Quick Ratio	3,82	4,12	3	2,78
Equity Ratio	0,46	0,38	0,62	0,23
Gross Profit Margin	99,82 %	100 %	100 %	100 %