JAN MEROK PAULSEN AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

29,67 %

Current Ratio

9,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 438 000	1 065 000	939 000	269 000
Net Income	585 000	593 000	623 000	144 000
Total Assets	2 195 000	1 579 000	997 000	214 000
Total Equity	1 972 000	1 389 000	796 000	174 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 438 000	1 065 000	939 000	269 000
Expenditure	631 000	303 000	139 000	84 000
Operating Profit	806 000	762 000	800 000	185 000
Financial Income	2 000	1 000	0	0
Financial Costs	2 000	2 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	−1 000
Earnings Before Tax	806 000	761 000	798 000	184 000
Tax	221 000	169 000	176 000	40 000
Net Income	585 000	593 000	623 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	27 000	13 000	0
Total Current Assets	2 179 000	1 553 000	983 000	214 000
Total Assets	2 195 000	1 579 000	997 000	214 000
Total Retained Equity	1 942 000	1 359 000	766 000	144 000
Total Equity	1 972 000	1 389 000	796 000	174 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	223 000	189 000	201 000	40 000
Total Equity and Debt	2 195 000	1 579 000	997 000	214 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 438 000	1 065 000	939 000	269 000
Other Income	0	0	0	0
Revenue	1 438 000	1 065 000	939 000	269 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	0	7 000	0
Impairment	0	0	0	0
Expenditure	631 000	303 000	139 000	84 000
Operating Profit	806 000	762 000	800 000	185 000
Financial Income	2 000	1 000	0	0
Financial Costs	2 000	2 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	585 000	593 000	623 000	144 000

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	16 000	27 000	13 000	0
Total Tangible Assets	16 000	27 000	13 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	27 000	13 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 066 000	1 520 000	822 000	177 000
Total Current Assets	2 179 000	1 553 000	983 000	214 000
Total Assets	2 195 000	1 579 000	997 000	214 000
Total Equity	1 972 000	1 389 000	796 000	174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	22 000	25 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	223 000	189 000	201 000	40 000
Total Equity and Debt	2 195 000	1 579 000	997 000	214 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,67 %	42,69 %	78,27 %	82,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,05 %	71,55 %	85,2 %	68,77 %
Current Ratio	9,77	8,22	4,89	5,35
Quick Ratio	9,77	8,22	4,89	5,35
Equity Ratio	0,9	0,88	0,8	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %