JERNSLETTEN ADVISORY SERVICE AS

1386 ASKER

Finances

Share Ownership

Return on Equity

−67,21 %

Current Ratio

33,5

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020
Revenue	−34 000	36 000	110 000
Net Income	−41 000	12 000	59 000
Total Assets	67 000	47 000	90 000
Total Equity	61 000	102 000	89 000

Income (NOK)	2022	2021	2020
Revenue	−34 000	36 000	110 000
Expenditure	7 000	20 000	34 000
Operating Profit	−41 000	16 000	76 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−41 000	16 000	76 000
Tax	0	3 000	17 000
Net Income	−41 000	12 000	59 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	67 000	47 000	90 000
Total Assets	67 000	47 000	90 000
Total Retained Equity	31 000	72 000	59 000
Total Equity	61 000	102 000	89 000
Total Long-Term Debt	4 000	0	0
Total Current Debt	2 000	−55 000	1 000
Total Equity and Debt	67 000	47 000	90 000

Cash flow (NOK)	2022	2021	2020
Sales Income	−34 000	36 000	110 000
Other Income	0	0	0
Revenue	−34 000	36 000	110 000
Cost of Goods Sold	0	0	3 000
Salary Costs	0	14 000	14 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	7 000	20 000	34 000
Operating Profit	−41 000	16 000	76 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−41 000	12 000	59 000

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	2 000	1 000	14 000
Total Current Assets	67 000	47 000	90 000
Total Assets	67 000	47 000	90 000
Total Equity	61 000	102 000	89 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 000	0	0
Creditors	0	0	0
Unpaid Taxes	0	1 000	7 000
Dividends	0	0	0
Other Current Debt	2 000	−60 000	−23 000
Total Current Debt	2 000	−55 000	1 000
Total Equity and Debt	67 000	47 000	90 000

Financial indicators	2022	2021	2020
Return on Equity	−67,21 %	11,76 %	66,29 %
Debt-to-Equity Ratio	0,07	0	0
Operating Profit Margin	120,59 %	44,44 %	69,09 %
Current Ratio	33,5	−0,85	90
Quick Ratio	33,5	−0,85	90
Equity Ratio	0,91	2,17	0,99
Gross Profit Margin	100 %	100 %	97,27 %