JS SUPPORT AS

3748 SILJAN

Finances

Share Ownership

Return on Equity

−1 648,65 %

Current Ratio

0,48

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	1 412 000	1 459 000	456 000
Net Income	610 000	684 000	229 000
Total Assets	310 000	407 000	88 000
Total Equity	−37 000	3 000	−26 000

Income (NOK)	2022	2021	2020
Revenue	1 412 000	1 459 000	456 000
Expenditure	629 000	583 000	163 000
Operating Profit	783 000	877 000	294 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	783 000	877 000	294 000
Tax	173 000	193 000	65 000
Net Income	610 000	684 000	229 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	143 000	192 000	30 000
Total Current Assets	168 000	215 000	58 000
Total Assets	310 000	407 000	88 000
Total Retained Equity	−67 000	−27 000	−56 000
Total Equity	−37 000	3 000	−26 000
Total Long-Term Debt	0	2 000	1 000
Total Current Debt	348 000	402 000	114 000
Total Equity and Debt	310 000	407 000	88 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 412 000	1 459 000	441 000
Other Income	0	0	15 000
Revenue	1 412 000	1 459 000	456 000
Cost of Goods Sold	155 000	110 000	54 000
Salary Costs	154 000	244 000	0
Depreciation	49 000	49 000	5 000
Impairment	0	0	0
Expenditure	629 000	583 000	163 000
Operating Profit	783 000	877 000	294 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	650 000	655 000	285 000
Net Income	610 000	684 000	229 000

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	16 000	23 000	30 000
Fixtures	126 000	168 000	0
Total Tangible Assets	143 000	192 000	30 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	143 000	192 000	30 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	127 000	115 000	43 000
Total Current Assets	168 000	215 000	58 000
Total Assets	310 000	407 000	88 000
Total Equity	−37 000	3 000	−26 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	2 000	1 000
Creditors	26 000	0	12 000
Unpaid Taxes	104 000	185 000	35 000
Dividends	650 000	655 000	285 000
Other Current Debt	42 000	26 000	3 000
Total Current Debt	348 000	402 000	114 000
Total Equity and Debt	310 000	407 000	88 000

Financial indicators	2022	2021	2020
Return on Equity	−1 648,65 %	22 800 %	−880,77 %
Debt-to-Equity Ratio	−0	0,67	−0,04
Operating Profit Margin	55,45 %	60,11 %	64,47 %
Current Ratio	0,48	0,53	0,51
Quick Ratio	0,48	0,53	0,51
Equity Ratio	−0,12	0,01	−0,3
Gross Profit Margin	89,02 %	92,46 %	88,16 %