JEMTLAND GÅRD AS

2847 KOLBU

Finances

Share Ownership

Return on Equity

−468 %

Current Ratio

0,19

Debt-to-Equity Ratio

18,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	366 000	121 000	0	0
Net Income	−117 000	218 000	−57 000	−47 000
Total Assets	745 000	385 000	171 000	206 000
Total Equity	25 000	141 000	−77 000	−20 000

Income (NOK)	2022	2021	2020	2019
Revenue	366 000	121 000	0	0
Expenditure	466 000	−101 000	57 000	48 000
Operating Profit	−100 000	221 000	−57 000	−47 000
Financial Income	0	0	0	0
Financial Costs	17 000	0	0	0
Financial Balance	−17 000	0	0	0
Earnings Before Tax	−117 000	221 000	−57 000	−47 000
Tax	0	3 000	0	0
Net Income	−117 000	218 000	−57 000	−47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	695 000	0	167 000	203 000
Total Current Assets	50 000	385 000	5 000	4 000
Total Assets	745 000	385 000	171 000	206 000
Total Retained Equity	−175 000	−59 000	−277 000	−220 000
Total Equity	25 000	141 000	−77 000	−20 000
Total Long-Term Debt	452 000	0	0	0
Total Current Debt	268 000	244 000	249 000	226 000
Total Equity and Debt	745 000	385 000	171 000	206 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	366 000	0	0	0
Other Income	0	121 000	0	0
Revenue	366 000	121 000	0	0
Cost of Goods Sold	345 000	−130 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	36 000	38 000
Impairment	0	0	0	0
Expenditure	466 000	−101 000	57 000	48 000
Operating Profit	−100 000	221 000	−57 000	−47 000
Financial Income	0	0	0	0
Financial Costs	17 000	0	0	0
Financial Balance	−17 000	0	0	0
Dividends	0	0	0	0
Net Income	−117 000	218 000	−57 000	−47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	167 000	203 000
Fixtures	695 000	0	0	0
Total Tangible Assets	695 000	0	167 000	203 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	695 000	0	167 000	203 000
Stock	0	385 000	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	0	5 000	4 000
Total Current Assets	50 000	385 000	5 000	4 000
Total Assets	745 000	385 000	171 000	206 000
Total Equity	25 000	141 000	−77 000	−20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	452 000	0	0	0
Creditors	17 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	241 000	249 000	226 000
Total Current Debt	268 000	244 000	249 000	226 000
Total Equity and Debt	745 000	385 000	171 000	206 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−468 %	154,61 %	74,03 %	235 %
Debt-to-Equity Ratio	18,08	0	−0	−0
Operating Profit Margin	−27,32 %	182,64 %	-	-
Current Ratio	0,19	1,58	0,02	0,02
Quick Ratio	0,19	−2,73	0,02	0,02
Equity Ratio	0,03	0,37	−0,45	−0,1
Gross Profit Margin	5,74 %	207,44 %	-	-