FRANZ JAGER HOLDING AS

1920 SØRUMSAND

Finances

Return on Equity

404,21 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	190 000	210 000	169 000	0
Net Income	1 633 000	142 000	198 000	0
Total Assets	1 942 000	1 312 000	1 873 000	1 604 000
Total Equity	404 000	271 000	1 129 000	1 604 000

Income (NOK)	2022	2021	2020
Revenue	190 000	210 000	169 000
Expenditure	23 000	35 000	24 000
Operating Profit	166 000	174 000	145 000
Financial Income	1 501 000	10 000	86 000
Financial Costs	−3 000	2 000	0
Financial Balance	1 504 000	8 000	86 000
Earnings Before Tax	1 670 000	183 000	230 000
Tax	38 000	40 000	32 000
Net Income	1 633 000	142 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	130 000	130 000	1 604 000
Total Current Assets	1 912 000	1 182 000	1 743 000	0
Total Assets	1 942 000	1 312 000	1 873 000	1 604 000
Total Retained Equity	304 000	171 000	1 029 000	1 504 000
Total Equity	404 000	271 000	1 129 000	1 604 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 538 000	1 040 000	744 000	0
Total Equity and Debt	1 942 000	1 312 000	1 873 000	1 604 000

Cash flow (NOK)	2022	2021	2020
Sales Income	190 000	210 000	169 000
Other Income	0	0	0
Revenue	190 000	210 000	169 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	23 000	35 000	24 000
Operating Profit	166 000	174 000	145 000
Financial Income	1 501 000	10 000	86 000
Financial Costs	−3 000	2 000	0
Financial Balance	1 504 000	8 000	86 000
Dividends	1 500 000	0	674 000
Net Income	1 633 000	142 000	198 000

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	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	30 000	130 000	130 000	1 604 000
Total Fixed Assets	30 000	130 000	130 000	1 604 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	367 000	321 000	126 000	0
Total Current Assets	1 912 000	1 182 000	1 743 000	0
Total Assets	1 942 000	1 312 000	1 873 000	1 604 000
Total Equity	404 000	271 000	1 129 000	1 604 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	0	−1 000	0	0
Dividends	1 500 000	0	674 000	0
Other Current Debt	1 500 000	1 000 000	712 000	0
Total Current Debt	1 538 000	1 040 000	744 000	0
Total Equity and Debt	1 942 000	1 312 000	1 873 000	1 604 000

Financial indicators	2022	2021	2020	2019
Return on Equity	404,21 %	52,4 %	17,54 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,37 %	82,86 %	85,8 %	-
Current Ratio	1,24	1,14	2,34	-
Quick Ratio	1,24	1,14	2,34	-
Equity Ratio	0,21	0,21	0,6	1
Gross Profit Margin	100 %	100 %	100 %	-