TJ LAST AS

0694 OSLO

Finances

Share Ownership

Return on Equity

24,47 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	41 231 000	26 636 000	18 760 000	9 466 000
Net Income	186 000	179 000	−23 000	396 000
Total Assets	7 580 000	4 899 000	3 604 000	2 182 000
Total Equity	760 000	574 000	395 000	419 000

Income (NOK)	2022	2021	2020	2019
Revenue	41 231 000	26 636 000	18 760 000	9 466 000
Expenditure	40 954 000	26 398 000	18 860 000	8 872 000
Operating Profit	277 000	237 000	−99 000	593 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	2 000	2 000	0
Financial Balance	−6 000	−2 000	−2 000	0
Earnings Before Tax	271 000	236 000	−101 000	593 000
Tax	85 000	57 000	−78 000	197 000
Net Income	186 000	179 000	−23 000	396 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	400 000	494 000	442 000	265 000
Total Current Assets	7 180 000	4 405 000	3 162 000	1 917 000
Total Assets	7 580 000	4 899 000	3 604 000	2 182 000
Total Retained Equity	737 000	551 000	372 000	396 000
Total Equity	760 000	574 000	395 000	419 000
Total Long-Term Debt	0	9 000	8 000	0
Total Current Debt	6 820 000	4 315 000	3 201 000	1 764 000
Total Equity and Debt	7 580 000	4 899 000	3 604 000	2 182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 758 000	26 635 000	18 760 000	9 466 000
Other Income	472 000	0	0	0
Revenue	41 231 000	26 636 000	18 760 000	9 466 000
Cost of Goods Sold	330 000	506 000	577 000	49 000
Salary Costs	13 615 000	9 558 000	6 822 000	3 638 000
Depreciation	49 000	53 000	35 000	12 000
Impairment	0	0	0	0
Expenditure	40 954 000	26 398 000	18 860 000	8 872 000
Operating Profit	277 000	237 000	−99 000	593 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	2 000	2 000	0
Financial Balance	−6 000	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	186 000	179 000	−23 000	396 000

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	42 000	60 000	114 000	36 000
Total Tangible Assets	42 000	60 000	114 000	36 000
Total Fiancial Fixed Assets	358 000	434 000	329 000	229 000
Total Fixed Assets	400 000	494 000	442 000	265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	831 000	402 000	788 000	712 000
Total Current Assets	7 180 000	4 405 000	3 162 000	1 917 000
Total Assets	7 580 000	4 899 000	3 604 000	2 182 000
Total Equity	760 000	574 000	395 000	419 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	9 000	8 000	0
Creditors	2 698 000	1 430 000	1 150 000	310 000
Unpaid Taxes	1 560 000	1 009 000	856 000	628 000
Dividends	0	0	0	0
Other Current Debt	2 468 000	1 821 000	1 195 000	628 000
Total Current Debt	6 820 000	4 315 000	3 201 000	1 764 000
Total Equity and Debt	7 580 000	4 899 000	3 604 000	2 182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,47 %	31,18 %	−5,82 %	94,51 %
Debt-to-Equity Ratio	0	0,02	0,02	0
Operating Profit Margin	0,67 %	0,89 %	−0,53 %	6,26 %
Current Ratio	1,05	1,02	0,99	1,09
Quick Ratio	1,05	1,02	0,99	1,09
Equity Ratio	0,1	0,12	0,11	0,19
Gross Profit Margin	99,2 %	98,1 %	96,92 %	99,48 %