JANSSON & LARSEN REGNSKAP SANDNES AS

4306 SANDNES

Finances

Return on Equity

81,07 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 789 000	12 278 000	7 400 000	2 126 000
Net Income	2 309 000	1 556 000	1 092 000	151 000
Total Assets	6 784 000	4 498 000	3 214 000	1 724 000
Total Equity	2 848 000	1 790 000	233 000	245 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 789 000	12 278 000	7 400 000	2 126 000
Expenditure	14 785 000	10 277 000	5 999 000	1 924 000
Operating Profit	3 004 000	2 000 000	1 401 000	202 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	0	8 000
Financial Balance	−4 000	0	0	−8 000
Earnings Before Tax	3 001 000	2 000 000	1 401 000	194 000
Tax	692 000	444 000	309 000	43 000
Net Income	2 309 000	1 556 000	1 092 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	446 000	291 000	184 000	160 000
Total Current Assets	6 337 000	4 207 000	3 030 000	1 564 000
Total Assets	6 784 000	4 498 000	3 214 000	1 724 000
Total Retained Equity	2 748 000	1 690 000	133 000	145 000
Total Equity	2 848 000	1 790 000	233 000	245 000
Total Long-Term Debt	0	0	5 000	515 000
Total Current Debt	3 935 000	2 709 000	2 976 000	963 000
Total Equity and Debt	6 784 000	4 498 000	3 214 000	1 724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 059 000	11 854 000	7 178 000	2 079 000
Other Income	731 000	424 000	222 000	47 000
Revenue	17 789 000	12 278 000	7 400 000	2 126 000
Cost of Goods Sold	0	71 000	24 000	0
Salary Costs	11 102 000	7 871 000	4 676 000	1 593 000
Depreciation	208 000	123 000	65 000	18 000
Impairment	0	0	0	0
Expenditure	14 785 000	10 277 000	5 999 000	1 924 000
Operating Profit	3 004 000	2 000 000	1 401 000	202 000
Financial Income	0	0	0	0
Financial Costs	4 000	0	0	8 000
Financial Balance	−4 000	0	0	−8 000
Dividends	0	0	0	0
Net Income	2 309 000	1 556 000	1 092 000	151 000

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	446 000	291 000	184 000	160 000
Total Tangible Assets	446 000	291 000	184 000	160 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	446 000	291 000	184 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 594 000	2 375 000	2 035 000	1 046 000
Total Current Assets	6 337 000	4 207 000	3 030 000	1 564 000
Total Assets	6 784 000	4 498 000	3 214 000	1 724 000
Total Equity	2 848 000	1 790 000	233 000	245 000
Short-Term Group Debt	0	0	1 415 000	0
Total Long-Term Debt	0	0	5 000	515 000
Creditors	525 000	239 000	105 000	80 000
Unpaid Taxes	1 590 000	1 089 000	715 000	554 000
Dividends	0	0	0	0
Other Current Debt	1 128 000	931 000	741 000	294 000
Total Current Debt	3 935 000	2 709 000	2 976 000	963 000
Total Equity and Debt	6 784 000	4 498 000	3 214 000	1 724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,07 %	86,93 %	468,67 %	61,63 %
Debt-to-Equity Ratio	0	0	0,02	2,1
Operating Profit Margin	16,89 %	16,29 %	18,93 %	9,5 %
Current Ratio	1,61	1,55	1,02	1,62
Quick Ratio	1,61	1,55	1,02	1,62
Equity Ratio	0,42	0,4	0,07	0,14
Gross Profit Margin	100 %	99,42 %	99,68 %	100 %