JUKSASYSTEMER AS

9310 SØRREISA

Finances

Share Ownership

Return on Equity

12,12 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	104 000	134 000	64 000	5 000
Net Income	4 000	2 000	23 000	−25 000
Total Assets	68 000	77 000	42 000	17 000
Total Equity	33 000	29 000	28 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	104 000	134 000	64 000	5 000
Expenditure	86 000	155 000	38 000	31 000
Operating Profit	5 000	2 000	26 000	−25 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	5 000	2 000	26 000	−25 000
Tax	1 000	0	3 000	0
Net Income	4 000	2 000	23 000	−25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	68 000	77 000	42 000	17 000
Total Assets	68 000	77 000	42 000	17 000
Total Retained Equity	3 000	−1 000	−2 000	−25 000
Total Equity	33 000	29 000	28 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	34 000	48 000	14 000	12 000
Total Equity and Debt	68 000	77 000	42 000	17 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	102 000	134 000	52 000	5 000
Other Income	1 000	0	12 000	0
Revenue	104 000	134 000	64 000	5 000
Cost of Goods Sold	17 000	0	15 000	0
Salary Costs	34 000	136 000	3 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	86 000	155 000	38 000	31 000
Operating Profit	5 000	2 000	26 000	−25 000
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	4 000	2 000	23 000	−25 000

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	58 000	67 000	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	10 000	33 000	17 000
Total Current Assets	68 000	77 000	42 000	17 000
Total Assets	68 000	77 000	42 000	17 000
Total Equity	33 000	29 000	28 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	7 000	6 000	12 000
Unpaid Taxes	4 000	5 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	26 000	35 000	2 000	0
Total Current Debt	34 000	48 000	14 000	12 000
Total Equity and Debt	68 000	77 000	42 000	17 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,12 %	6,9 %	82,14 %	−500 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,81 %	1,49 %	40,63 %	−500 %
Current Ratio	2	1,6	3	1,42
Quick Ratio	−2,83	−4,05	3	1,42
Equity Ratio	0,49	0,38	0,67	0,29
Gross Profit Margin	83,65 %	100 %	76,56 %	100 %