JENSEN LOGISTIKK AS

9046 OTEREN

Finances

Share Ownership

Return on Equity

68,96 %

Current Ratio

1,15

Debt-to-Equity Ratio

1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 525 000	5 421 000	2 723 000	698 000
Net Income	411 000	52 000	106 000	0
Total Assets	2 871 000	1 163 000	440 000	342 000
Total Equity	596 000	184 000	133 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 525 000	5 421 000	2 723 000	698 000
Expenditure	9 976 000	5 329 000	2 587 000	698 000
Operating Profit	548 000	92 000	136 000	0
Financial Income	1 000	0	0	0
Financial Costs	21 000	24 000	1 000	0
Financial Balance	−20 000	−24 000	−1 000	0
Earnings Before Tax	528 000	68 000	135 000	0
Tax	116 000	16 000	29 000	0
Net Income	411 000	52 000	106 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 198 000	153 000	0	0
Total Current Assets	1 673 000	1 010 000	440 000	342 000
Total Assets	2 871 000	1 163 000	440 000	342 000
Total Retained Equity	569 000	158 000	106 000	0
Total Equity	596 000	184 000	133 000	26 000
Total Long-Term Debt	823 000	232 000	11 000	129 000
Total Current Debt	1 453 000	747 000	296 000	186 000
Total Equity and Debt	2 871 000	1 163 000	440 000	342 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 243 000	5 421 000	2 723 000	698 000
Other Income	281 000	0	0	0
Revenue	10 525 000	5 421 000	2 723 000	698 000
Cost of Goods Sold	248 000	96 000	71 000	31 000
Salary Costs	2 210 000	1 425 000	818 000	133 000
Depreciation	103 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	9 976 000	5 329 000	2 587 000	698 000
Operating Profit	548 000	92 000	136 000	0
Financial Income	1 000	0	0	0
Financial Costs	21 000	24 000	1 000	0
Financial Balance	−20 000	−24 000	−1 000	0
Dividends	0	0	0	0
Net Income	411 000	52 000	106 000	0

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	919 000	103 000	0	0
Fixtures	141 000	0	0	0
Total Tangible Assets	1 061 000	103 000	0	0
Total Fiancial Fixed Assets	138 000	50 000	0	0
Total Fixed Assets	1 198 000	153 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	258 000	143 000	296 000	286 000
Total Current Assets	1 673 000	1 010 000	440 000	342 000
Total Assets	2 871 000	1 163 000	440 000	342 000
Total Equity	596 000	184 000	133 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	823 000	232 000	11 000	129 000
Creditors	642 000	397 000	85 000	34 000
Unpaid Taxes	379 000	187 000	89 000	40 000
Dividends	0	0	0	0
Other Current Debt	295 000	151 000	94 000	112 000
Total Current Debt	1 453 000	747 000	296 000	186 000
Total Equity and Debt	2 871 000	1 163 000	440 000	342 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,96 %	28,26 %	79,7 %	0 %
Debt-to-Equity Ratio	1,38	1,26	0,08	4,96
Operating Profit Margin	5,21 %	1,7 %	4,99 %	0 %
Current Ratio	1,15	1,35	1,49	1,84
Quick Ratio	1,15	1,35	1,49	1,84
Equity Ratio	0,21	0,16	0,3	0,08
Gross Profit Margin	97,64 %	98,23 %	97,39 %	95,56 %