SCOTJAKT AS

3760 NESLANDSVATN

Finances

Share Ownership

Return on Equity

88,14 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	452 000	0	0
Net Income	52 000	−4 000	−20 000
Total Assets	146 000	11 000	15 000
Total Equity	59 000	6 000	10 000

Income (NOK)	2022	2021	2020
Revenue	452 000	0	0
Expenditure	384 000	4 000	20 000
Operating Profit	68 000	−4 000	−20 000
Financial Income	0	0	0
Financial Costs	7 000	0	0
Financial Balance	−7 000	0	0
Earnings Before Tax	61 000	−4 000	−20 000
Tax	8 000	0	0
Net Income	52 000	−4 000	−20 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	146 000	11 000	15 000
Total Assets	146 000	11 000	15 000
Total Retained Equity	29 000	−24 000	−20 000
Total Equity	59 000	6 000	10 000
Total Long-Term Debt	0	0	0
Total Current Debt	87 000	5 000	5 000
Total Equity and Debt	146 000	11 000	15 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	452 000	0	0
Revenue	452 000	0	0
Cost of Goods Sold	373 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	384 000	4 000	20 000
Operating Profit	68 000	−4 000	−20 000
Financial Income	0	0	0
Financial Costs	7 000	0	0
Financial Balance	−7 000	0	0
Dividends	0	0	0
Net Income	52 000	−4 000	−20 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	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	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	140 000	8 000	13 000
Total Current Assets	146 000	11 000	15 000
Total Assets	146 000	11 000	15 000
Total Equity	59 000	6 000	10 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	75 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	4 000	5 000	5 000
Total Current Debt	87 000	5 000	5 000
Total Equity and Debt	146 000	11 000	15 000

Financial indicators	2022	2021	2020
Return on Equity	88,14 %	−66,67 %	−200 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	15,04 %	-	-
Current Ratio	1,68	2,2	3
Quick Ratio	1,68	2,2	3
Equity Ratio	0,4	0,55	0,67
Gross Profit Margin	17,48 %	-	-