JEGERPODDEN AS

7893 SKOROVATN

Finances

Share Ownership

Return on Equity

0,61 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	6 760 000	5 061 000	2 919 000
Net Income	7 000	58 000	357 000
Total Assets	2 000 000	1 512 000	1 489 000
Total Equity	1 140 000	1 132 000	475 000

Income (NOK)	2022	2021	2020
Revenue	6 760 000	5 061 000	2 919 000
Expenditure	6 740 000	4 953 000	2 458 000
Operating Profit	21 000	108 000	461 000
Financial Income	0	1 000	2 000
Financial Costs	9 000	11 000	0
Financial Balance	−9 000	−10 000	2 000
Earnings Before Tax	12 000	98 000	462 000
Tax	5 000	40 000	105 000
Net Income	7 000	58 000	357 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	263 000	107 000	68 000
Total Current Assets	1 737 000	1 405 000	1 422 000
Total Assets	2 000 000	1 512 000	1 489 000
Total Retained Equity	422 000	415 000	357 000
Total Equity	1 140 000	1 132 000	475 000
Total Long-Term Debt	2 000	1 000	1 000
Total Current Debt	859 000	378 000	1 014 000
Total Equity and Debt	2 000 000	1 512 000	1 489 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 530 000	4 922 000	2 664 000
Other Income	230 000	139 000	255 000
Revenue	6 760 000	5 061 000	2 919 000
Cost of Goods Sold	3 691 000	2 375 000	1 027 000
Salary Costs	1 693 000	1 462 000	898 000
Depreciation	26 000	2 000	0
Impairment	0	0	0
Expenditure	6 740 000	4 953 000	2 458 000
Operating Profit	21 000	108 000	461 000
Financial Income	0	1 000	2 000
Financial Costs	9 000	11 000	0
Financial Balance	−9 000	−10 000	2 000
Dividends	0	0	0
Net Income	7 000	58 000	357 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	154 000	72 000	68 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	109 000	35 000	0
Total Tangible Assets	109 000	35 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	263 000	107 000	68 000
Stock	533 000	675 000	261 000
Total Investments	0	0	0
Cash, Bank	869 000	336 000	821 000
Total Current Assets	1 737 000	1 405 000	1 422 000
Total Assets	2 000 000	1 512 000	1 489 000
Total Equity	1 140 000	1 132 000	475 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 000	1 000	1 000
Creditors	539 000	96 000	161 000
Unpaid Taxes	166 000	85 000	62 000
Dividends	0	0	0
Other Current Debt	149 000	158 000	687 000
Total Current Debt	859 000	378 000	1 014 000
Total Equity and Debt	2 000 000	1 512 000	1 489 000

Financial indicators	2022	2021	2020
Return on Equity	0,61 %	5,12 %	75,16 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	0,31 %	2,13 %	15,79 %
Current Ratio	2,02	3,72	1,4
Quick Ratio	5,33	−4,73	1,89
Equity Ratio	0,57	0,75	0,32
Gross Profit Margin	45,4 %	53,07 %	64,82 %