JM SOLUTIONS AS

4051 SOLA

Finances

Share Ownership

Return on Equity

47,37 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 424 000	1 252 000	758 000	216 000
Net Income	9 000	4 000	−14 000	−1 000
Total Assets	365 000	190 000	157 000	81 000
Total Equity	19 000	10 000	6 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 424 000	1 252 000	758 000	216 000
Expenditure	1 413 000	1 247 000	772 000	217 000
Operating Profit	11 000	4 000	−14 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	11 000	4 000	−14 000	−1 000
Tax	2 000	0	0	0
Net Income	9 000	4 000	−14 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	365 000	190 000	157 000	81 000
Total Assets	365 000	190 000	157 000	81 000
Total Retained Equity	−11 000	−10 000	−15 000	−1 000
Total Equity	19 000	10 000	6 000	20 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	347 000	180 000	151 000	61 000
Total Equity and Debt	365 000	190 000	157 000	81 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 424 000	1 252 000	758 000	216 000
Other Income	0	0	0	0
Revenue	1 424 000	1 252 000	758 000	216 000
Cost of Goods Sold	36 000	36 000	33 000	8 000
Salary Costs	1 049 000	848 000	524 000	151 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 413 000	1 247 000	772 000	217 000
Operating Profit	11 000	4 000	−14 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	9 000	4 000	−14 000	−1 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	190 000	157 000	81 000
Total Current Assets	365 000	190 000	157 000	81 000
Total Assets	365 000	190 000	157 000	81 000
Total Equity	19 000	10 000	6 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	1 000	0
Unpaid Taxes	90 000	95 000	98 000	46 000
Dividends	0	0	0	0
Other Current Debt	253 000	83 000	53 000	15 000
Total Current Debt	347 000	180 000	151 000	61 000
Total Equity and Debt	365 000	190 000	157 000	81 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,37 %	40 %	−233,33 %	−5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,77 %	0,32 %	−1,85 %	−0,46 %
Current Ratio	1,05	1,06	1,04	1,33
Quick Ratio	1,05	1,06	1,04	1,33
Equity Ratio	0,05	0,05	0,04	0,25
Gross Profit Margin	97,47 %	97,12 %	95,65 %	96,3 %