JBLOM AS

0787 OSLO

Finances

Return on Equity

87,3 %

Current Ratio

109,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 970 000	172 730 000	121 676 000	18 600 000
Net Income	36 733 000	87 435 000	38 313 000	18 650 000
Total Assets	42 428 000	211 108 000	129 475 000	45 818 000
Total Equity	42 077 000	20 399 000	52 825 000	33 662 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 970 000	172 730 000	121 676 000	18 600 000
Expenditure	80 000	84 326 000	72 941 000	13 000
Operating Profit	36 890 000	88 404 000	48 736 000	18 587 000
Financial Income	97 000	18 792 000	796 000	235 000
Financial Costs	1 000	21 000	14 000	0
Financial Balance	96 000	18 771 000	782 000	235 000
Earnings Before Tax	36 987 000	107 176 000	49 518 000	18 822 000
Tax	254 000	19 741 000	11 205 000	172 000
Net Income	36 733 000	87 435 000	38 313 000	18 650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 883 000	7 986 000	22 957 000	23 919 000
Total Current Assets	38 545 000	203 122 000	106 517 000	21 899 000
Total Assets	42 428 000	211 108 000	129 475 000	45 818 000
Total Retained Equity	42 024 000	0	52 719 000	33 556 000
Total Equity	42 077 000	20 399 000	52 825 000	33 662 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	351 000	190 709 000	76 650 000	12 157 000
Total Equity and Debt	42 428 000	211 108 000	129 475 000	45 818 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	167 925 000	119 527 000	0
Other Income	36 970 000	4 805 000	2 149 000	18 600 000
Revenue	36 970 000	172 730 000	121 676 000	18 600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	27 090 000	21 039 000	0
Depreciation	0	1 293 000	1 170 000	0
Impairment	0	0	0	0
Expenditure	80 000	84 326 000	72 941 000	13 000
Operating Profit	36 890 000	88 404 000	48 736 000	18 587 000
Financial Income	97 000	18 792 000	796 000	235 000
Financial Costs	1 000	21 000	14 000	0
Financial Balance	96 000	18 771 000	782 000	235 000
Dividends	0	0	0	12 000 000
Net Income	36 733 000	87 435 000	38 313 000	18 650 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	811 000	0
Total Intangible Assets	0	107 000	883 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	2 298 000	2 202 000	0
Total Tangible Assets	0	2 298 000	2 202 000	0
Total Fiancial Fixed Assets	3 883 000	5 581 000	19 873 000	23 919 000
Total Fixed Assets	3 883 000	7 986 000	22 957 000	23 919 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 370 000	186 471 000	93 426 000	3 251 000
Total Current Assets	38 545 000	203 122 000	106 517 000	21 899 000
Total Assets	42 428 000	211 108 000	129 475 000	45 818 000
Total Equity	42 077 000	20 399 000	52 825 000	33 662 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	4 169 000	2 592 000	0
Unpaid Taxes	0	8 730 000	6 443 000	0
Dividends	0	0	0	12 000 000
Other Current Debt	97 000	52 891 000	58 585 000	0
Total Current Debt	351 000	190 709 000	76 650 000	12 157 000
Total Equity and Debt	42 428 000	211 108 000	129 475 000	45 818 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,3 %	428,62 %	72,53 %	55,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,78 %	51,18 %	40,05 %	99,93 %
Current Ratio	109,81	1,07	1,39	1,8
Quick Ratio	109,81	1,07	1,39	1,8
Equity Ratio	0,99	0,1	0,41	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %