JENSEN MINIPRIS AS

2092 MINNESUND

Finances

Return on Equity

11,1 %

Current Ratio

2,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 641 000	49 807 000	52 761 000	42 836 000
Net Income	1 088 000	1 545 000	2 679 000	1 803 000
Total Assets	12 806 000	12 152 000	11 892 000	8 474 000
Total Equity	9 806 000	8 718 000	7 172 000	5 493 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 641 000	49 807 000	52 761 000	42 836 000
Expenditure	43 357 000	47 942 000	49 445 000	40 629 000
Operating Profit	1 282 000	1 866 000	3 315 000	2 207 000
Financial Income	93 000	89 000	66 000	60 000
Financial Costs	0	0	0	0
Financial Balance	93 000	89 000	66 000	60 000
Earnings Before Tax	1 376 000	1 954 000	3 381 000	2 267 000
Tax	287 000	409 000	702 000	463 000
Net Income	1 088 000	1 545 000	2 679 000	1 803 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 315 000	5 832 000	5 203 000	1 247 000
Total Current Assets	6 491 000	6 320 000	6 690 000	7 228 000
Total Assets	12 806 000	12 152 000	11 892 000	8 474 000
Total Retained Equity	9 706 000	8 618 000	7 072 000	5 393 000
Total Equity	9 806 000	8 718 000	7 172 000	5 493 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000 000	3 435 000	4 720 000	2 981 000
Total Equity and Debt	12 806 000	12 152 000	11 892 000	8 474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	42 025 000	46 875 000	49 777 000	41 439 000
Other Income	2 616 000	2 932 000	2 984 000	1 396 000
Revenue	44 641 000	49 807 000	52 761 000	42 836 000
Cost of Goods Sold	35 169 000	39 352 000	40 991 000	33 056 000
Salary Costs	3 884 000	4 278 000	4 150 000	3 864 000
Depreciation	201 000	189 000	140 000	122 000
Impairment	0	0	0	0
Expenditure	43 357 000	47 942 000	49 445 000	40 629 000
Operating Profit	1 282 000	1 866 000	3 315 000	2 207 000
Financial Income	93 000	89 000	66 000	60 000
Financial Costs	0	0	0	0
Financial Balance	93 000	89 000	66 000	60 000
Dividends	0	0	1 000 000	0
Net Income	1 088 000	1 545 000	2 679 000	1 803 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	730 000	27 000	0	0
Machinery and Plant Facilities	75 000	128 000	182 000	235 000
Fixtures	449 000	552 000	636 000	405 000
Total Tangible Assets	1 254 000	708 000	817 000	639 000
Total Fiancial Fixed Assets	5 061 000	5 124 000	4 385 000	607 000
Total Fixed Assets	6 315 000	5 832 000	5 203 000	1 247 000
Stock	3 117 000	2 994 000	2 830 000	3 182 000
Total Investments	0	0	0	0
Cash, Bank	1 660 000	1 156 000	1 941 000	2 243 000
Total Current Assets	6 491 000	6 320 000	6 690 000	7 228 000
Total Assets	12 806 000	12 152 000	11 892 000	8 474 000
Total Equity	9 806 000	8 718 000	7 172 000	5 493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 890 000	1 670 000	1 484 000	1 515 000
Unpaid Taxes	298 000	375 000	519 000	264 000
Dividends	0	0	1 000 000	0
Other Current Debt	524 000	982 000	2 014 000	739 000
Total Current Debt	3 000 000	3 435 000	4 720 000	2 981 000
Total Equity and Debt	12 806 000	12 152 000	11 892 000	8 474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,1 %	17,72 %	37,35 %	32,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,87 %	3,75 %	6,28 %	5,15 %
Current Ratio	2,16	1,84	1,42	2,42
Quick Ratio	−55,48	14,33	3,54	−35,96
Equity Ratio	0,77	0,72	0,6	0,65
Gross Profit Margin	21,22 %	20,99 %	22,31 %	22,83 %