JÅBLOM BAKST KOPERVIK AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

−4,08 %

Current Ratio

2,19

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020
Revenue	2 534 000	3 117 000	989 000
Net Income	−13 000	20 000	−83 000
Total Assets	496 000	546 000	736 000
Total Equity	319 000	332 000	342 000

Income (NOK)	2022	2021	2020
Revenue	2 534 000	3 117 000	989 000
Expenditure	2 551 000	3 092 000	1 099 000
Operating Profit	−17 000	26 000	−110 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−17 000	25 000	−110 000
Tax	−4 000	6 000	−27 000
Net Income	−13 000	20 000	−83 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	117 000	160 000	203 000
Total Current Assets	379 000	386 000	533 000
Total Assets	496 000	546 000	736 000
Total Retained Equity	19 000	32 000	42 000
Total Equity	319 000	332 000	342 000
Total Long-Term Debt	5 000	9 000	12 000
Total Current Debt	173 000	205 000	382 000
Total Equity and Debt	496 000	546 000	736 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 433 000	3 056 000	989 000
Other Income	101 000	61 000	0
Revenue	2 534 000	3 117 000	989 000
Cost of Goods Sold	1 418 000	1 822 000	502 000
Salary Costs	667 000	722 000	176 000
Depreciation	43 000	43 000	11 000
Impairment	0	0	0
Expenditure	2 551 000	3 092 000	1 099 000
Operating Profit	−17 000	26 000	−110 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−13 000	20 000	−83 000

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	117 000	160 000	203 000
Total Tangible Assets	117 000	160 000	203 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	117 000	160 000	203 000
Stock	38 000	31 000	53 000
Total Investments	0	0	0
Cash, Bank	125 000	138 000	298 000
Total Current Assets	379 000	386 000	533 000
Total Assets	496 000	546 000	736 000
Total Equity	319 000	332 000	342 000
Short-Term Group Debt	51 000	38 000	199 000
Total Long-Term Debt	5 000	9 000	12 000
Creditors	32 000	45 000	54 000
Unpaid Taxes	33 000	39 000	89 000
Dividends	0	0	0
Other Current Debt	57 000	84 000	41 000
Total Current Debt	173 000	205 000	382 000
Total Equity and Debt	496 000	546 000	736 000

Financial indicators	2022	2021	2020
Return on Equity	−4,08 %	6,02 %	−24,27 %
Debt-to-Equity Ratio	0,02	0,03	0,04
Operating Profit Margin	−0,67 %	0,83 %	−11,12 %
Current Ratio	2,19	1,88	1,4
Quick Ratio	2,81	2,22	1,62
Equity Ratio	0,64	0,61	0,46
Gross Profit Margin	44,04 %	41,55 %	49,24 %