JUST BLOCKS AS

3533 TYRISTRAND

Finances

Share Ownership

Return on Equity

−157,14 %

Current Ratio

20,5

Debt-to-Equity Ratio

4,57

Key figures (NOK)	2022	2021	2020
Revenue	13 000	19 000	32 000
Net Income	−11 000	−3 000	−3 000
Total Assets	41 000	50 000	53 000
Total Equity	7 000	18 000	22 000

Income (NOK)	2022	2021	2020
Revenue	13 000	19 000	32 000
Expenditure	23 000	24 000	37 000
Operating Profit	−10 000	−4 000	−5 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Earnings Before Tax	−10 000	−4 000	−3 000
Tax	1 000	−1 000	0
Net Income	−11 000	−3 000	−3 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	1 000	0
Total Current Assets	41 000	50 000	53 000
Total Assets	41 000	50 000	53 000
Total Retained Equity	−17 000	−6 000	−3 000
Total Equity	7 000	18 000	22 000
Total Long-Term Debt	32 000	32 000	0
Total Current Debt	2 000	1 000	31 000
Total Equity and Debt	41 000	50 000	53 000

Cash flow (NOK)	2022	2021	2020
Sales Income	13 000	19 000	32 000
Other Income	0	0	0
Revenue	13 000	19 000	32 000
Cost of Goods Sold	7 000	8 000	17 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	23 000	24 000	37 000
Operating Profit	−10 000	−4 000	−5 000
Financial Income	0	0	2 000
Financial Costs	0	0	0
Financial Balance	0	0	2 000
Dividends	0	0	0
Net Income	−11 000	−3 000	−3 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	1 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	1 000	0
Stock	32 000	39 000	33 000
Total Investments	0	0	0
Cash, Bank	2 000	6 000	19 000
Total Current Assets	41 000	50 000	53 000
Total Assets	41 000	50 000	53 000
Total Equity	7 000	18 000	22 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	32 000	32 000	0
Creditors	2 000	1 000	1 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	30 000
Total Current Debt	2 000	1 000	31 000
Total Equity and Debt	41 000	50 000	53 000

Financial indicators	2022	2021	2020
Return on Equity	−157,14 %	−16,67 %	−13,64 %
Debt-to-Equity Ratio	4,57	1,78	0
Operating Profit Margin	−76,92 %	−21,05 %	−15,63 %
Current Ratio	20,5	50	1,71
Quick Ratio	−1,37	−1,32	−26,5
Equity Ratio	0,17	0,36	0,42
Gross Profit Margin	46,15 %	57,89 %	46,88 %