JACOBSEN ELEKTRO AS

3402 LIER

Finances

Share Ownership

Return on Equity

3,13 %

Current Ratio

1,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 211 000	24 876 000	34 773 000	8 256 000
Net Income	60 000	1 157 000	3 947 000	709 000
Total Assets	7 902 000	14 671 000	14 290 000	10 580 000
Total Equity	1 914 000	1 854 000	2 093 000	999 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 211 000	24 876 000	34 773 000	8 256 000
Expenditure	23 081 000	23 116 000	30 441 000	7 057 000
Operating Profit	129 000	1 759 000	4 331 000	1 200 000
Financial Income	15 000	9 000	579 000	0
Financial Costs	137 000	285 000	141 000	0
Financial Balance	−122 000	−276 000	438 000	0
Earnings Before Tax	7 000	1 484 000	4 769 000	1 200 000
Tax	−53 000	326 000	822 000	491 000
Net Income	60 000	1 157 000	3 947 000	709 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	103 000	50 000	0	0
Total Current Assets	7 799 000	14 621 000	14 290 000	10 580 000
Total Assets	7 902 000	14 671 000	14 290 000	10 580 000
Total Retained Equity	−116 000	−176 000	63 000	−1 031 000
Total Equity	1 914 000	1 854 000	2 093 000	999 000
Total Long-Term Debt	0	0	44 000	2 025 000
Total Current Debt	5 988 000	12 817 000	12 153 000	7 555 000
Total Equity and Debt	7 902 000	14 671 000	14 290 000	10 580 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 064 000	18 861 000	34 773 000	8 256 000
Other Income	3 146 000	6 014 000	0	0
Revenue	23 211 000	24 876 000	34 773 000	8 256 000
Cost of Goods Sold	4 635 000	4 951 000	5 316 000	3 602 000
Salary Costs	12 753 000	10 875 000	17 964 000	1 972 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	23 081 000	23 116 000	30 441 000	7 057 000
Operating Profit	129 000	1 759 000	4 331 000	1 200 000
Financial Income	15 000	9 000	579 000	0
Financial Costs	137 000	285 000	141 000	0
Financial Balance	−122 000	−276 000	438 000	0
Dividends	0	0	0	0
Net Income	60 000	1 157 000	3 947 000	709 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	103 000	50 000	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	103 000	50 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 189 000	10 091 000	10 024 000	930 000
Total Current Assets	7 799 000	14 621 000	14 290 000	10 580 000
Total Assets	7 902 000	14 671 000	14 290 000	10 580 000
Total Equity	1 914 000	1 854 000	2 093 000	999 000
Short-Term Group Debt	2 769 000	8 088 000	5 888 000	2 231 000
Total Long-Term Debt	0	0	44 000	2 025 000
Creditors	280 000	1 148 000	285 000	488 000
Unpaid Taxes	1 658 000	1 438 000	1 714 000	1 253 000
Dividends	0	0	0	0
Other Current Debt	1 280 000	2 143 000	4 266 000	3 584 000
Total Current Debt	5 988 000	12 817 000	12 153 000	7 555 000
Total Equity and Debt	7 902 000	14 671 000	14 290 000	10 580 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,13 %	62,41 %	188,58 %	70,97 %
Debt-to-Equity Ratio	0	0	0,02	2,03
Operating Profit Margin	0,56 %	7,07 %	12,46 %	14,53 %
Current Ratio	1,3	1,14	1,18	1,4
Quick Ratio	1,3	1,14	1,18	1,4
Equity Ratio	0,24	0,13	0,15	0,09
Gross Profit Margin	80,03 %	80,1 %	84,71 %	56,37 %