MALERMESTRENE JENSEN AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

200,76 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 327 000	24 890 000	18 877 000	21 933 000
Net Income	3 170 000	4 038 000	2 104 000	2 470 000
Total Assets	11 029 000	13 849 000	9 104 000	10 268 000
Total Equity	1 579 000	1 697 000	1 825 000	1 871 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 327 000	24 890 000	18 877 000	21 933 000
Expenditure	25 322 000	19 712 000	16 161 000	18 753 000
Operating Profit	4 006 000	5 178 000	2 716 000	3 180 000
Financial Income	82 000	4 000	5 000	4 000
Financial Costs	17 000	3 000	8 000	11 000
Financial Balance	65 000	1 000	−3 000	−7 000
Earnings Before Tax	4 071 000	5 179 000	2 714 000	3 173 000
Tax	901 000	1 140 000	610 000	702 000
Net Income	3 170 000	4 038 000	2 104 000	2 470 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 144 000	589 000	847 000	1 225 000
Total Current Assets	9 885 000	13 260 000	8 256 000	9 043 000
Total Assets	11 029 000	13 849 000	9 104 000	10 268 000
Total Retained Equity	1 179 000	1 297 000	1 425 000	1 471 000
Total Equity	1 579 000	1 697 000	1 825 000	1 871 000
Total Long-Term Debt	717 000	0	0	0
Total Current Debt	8 733 000	12 153 000	7 279 000	8 397 000
Total Equity and Debt	11 029 000	13 849 000	9 104 000	10 268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 327 000	24 887 000	18 877 000	21 929 000
Other Income	0	3 000	0	4 000
Revenue	29 327 000	24 890 000	18 877 000	21 933 000
Cost of Goods Sold	13 254 000	7 337 000	5 703 000	7 787 000
Salary Costs	9 219 000	9 313 000	7 790 000	8 213 000
Depreciation	279 000	274 000	300 000	289 000
Impairment	0	0	0	0
Expenditure	25 322 000	19 712 000	16 161 000	18 753 000
Operating Profit	4 006 000	5 178 000	2 716 000	3 180 000
Financial Income	82 000	4 000	5 000	4 000
Financial Costs	17 000	3 000	8 000	11 000
Financial Balance	65 000	1 000	−3 000	−7 000
Dividends	0	0	0	2 400 000
Net Income	3 170 000	4 038 000	2 104 000	2 470 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	74 000	48 000	13 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 022 000	494 000	768 000	1 067 000
Total Tangible Assets	1 022 000	494 000	768 000	1 067 000
Total Fiancial Fixed Assets	48 000	48 000	67 000	141 000
Total Fixed Assets	1 144 000	589 000	847 000	1 225 000
Stock	355 000	325 000	293 000	321 000
Total Investments	0	0	0	0
Cash, Bank	634 000	411 000	586 000	3 327 000
Total Current Assets	9 885 000	13 260 000	8 256 000	9 043 000
Total Assets	11 029 000	13 849 000	9 104 000	10 268 000
Total Equity	1 579 000	1 697 000	1 825 000	1 871 000
Short-Term Group Debt	4 304 000	5 342 000	2 756 000	1 535 000
Total Long-Term Debt	717 000	0	0	0
Creditors	1 434 000	1 574 000	958 000	1 622 000
Unpaid Taxes	1 694 000	1 832 000	960 000	1 244 000
Dividends	0	0	0	2 400 000
Other Current Debt	1 301 000	3 404 000	2 604 000	896 000
Total Current Debt	8 733 000	12 153 000	7 279 000	8 397 000
Total Equity and Debt	11 029 000	13 849 000	9 104 000	10 268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	200,76 %	237,95 %	115,29 %	132,01 %
Debt-to-Equity Ratio	0,45	0	0	0
Operating Profit Margin	13,66 %	20,8 %	14,39 %	14,5 %
Current Ratio	1,13	1,09	1,13	1,08
Quick Ratio	1,18	1,12	1,18	1,12
Equity Ratio	0,14	0,12	0,2	0,18
Gross Profit Margin	54,81 %	70,52 %	69,79 %	64,5 %