JUST NORWAY AS

4173 NORD-HIDLE

Finances

Share Ownership

Return on Equity

−21,52 %

Current Ratio

4,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 000	775 000	972 000	753 000
Net Income	−65 000	79 000	74 000	4 000
Total Assets	386 000	487 000	463 000	352 000
Total Equity	302 000	366 000	306 000	231 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 000	775 000	972 000	753 000
Expenditure	78 000	668 000	873 000	745 000
Operating Profit	−63 000	106 000	98 000	8 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	3 000	3 000	3 000
Financial Balance	−2 000	−3 000	−3 000	−3 000
Earnings Before Tax	−65 000	104 000	95 000	5 000
Tax	0	25 000	21 000	1 000
Net Income	−65 000	79 000	74 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	16 000	0	0
Total Current Assets	376 000	472 000	463 000	352 000
Total Assets	386 000	487 000	463 000	352 000
Total Retained Equity	202 000	266 000	206 000	131 000
Total Equity	302 000	366 000	306 000	231 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	85 000	121 000	158 000	121 000
Total Equity and Debt	386 000	487 000	463 000	352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 000	775 000	972 000	753 000
Other Income	0	0	0	0
Revenue	15 000	775 000	972 000	753 000
Cost of Goods Sold	31 000	557 000	804 000	687 000
Salary Costs	0	0	0	0
Depreciation	6 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	78 000	668 000	873 000	745 000
Operating Profit	−63 000	106 000	98 000	8 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	3 000	3 000	3 000
Financial Balance	−2 000	−3 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	−65 000	79 000	74 000	4 000

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	10 000	16 000	0	0
Total Tangible Assets	10 000	16 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 000	16 000	0	0
Stock	0	30 000	101 000	186 000
Total Investments	0	0	0	0
Cash, Bank	375 000	398 000	286 000	132 000
Total Current Assets	376 000	472 000	463 000	352 000
Total Assets	386 000	487 000	463 000	352 000
Total Equity	302 000	366 000	306 000	231 000
Short-Term Group Debt	84 000	97 000	86 000	89 000
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	21 000	6 000
Unpaid Taxes	0	2 000	29 000	24 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	85 000	121 000	158 000	121 000
Total Equity and Debt	386 000	487 000	463 000	352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,52 %	21,58 %	24,18 %	1,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−420 %	13,68 %	10,08 %	1,06 %
Current Ratio	4,42	3,9	2,93	2,91
Quick Ratio	4,42	5,19	8,12	−5,42
Equity Ratio	0,78	0,75	0,66	0,66
Gross Profit Margin	−106,67 %	28,13 %	17,28 %	8,76 %