JBS JANSEN BROADCAST SUPPORT AS

5068 BERGEN

Finances

Share Ownership

Return on Equity

9,51 %

Current Ratio

1,32

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 320 000	7 538 000	7 185 000	7 258 000
Net Income	50 000	285 000	−18 000	−279 000
Total Assets	2 748 000	2 352 000	1 081 000	1 289 000
Total Equity	526 000	476 000	191 000	210 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 320 000	7 538 000	7 185 000	7 258 000
Expenditure	10 206 000	7 217 000	7 200 000	7 532 000
Operating Profit	114 000	320 000	−15 000	−274 000
Financial Income	0	0	0	0
Financial Costs	22 000	6 000	3 000	5 000
Financial Balance	−22 000	−6 000	−3 000	−5 000
Earnings Before Tax	92 000	314 000	−18 000	−279 000
Tax	42 000	29 000	0	0
Net Income	50 000	285 000	−18 000	−279 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	540 000	417 000	19 000	62 000
Total Current Assets	2 208 000	1 935 000	1 061 000	1 227 000
Total Assets	2 748 000	2 352 000	1 081 000	1 289 000
Total Retained Equity	426 000	376 000	91 000	110 000
Total Equity	526 000	476 000	191 000	210 000
Total Long-Term Debt	548 000	396 000	27 000	47 000
Total Current Debt	1 673 000	1 479 000	862 000	1 032 000
Total Equity and Debt	2 748 000	2 352 000	1 081 000	1 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 320 000	7 502 000	7 185 000	7 258 000
Other Income	0	36 000	0	0
Revenue	10 320 000	7 538 000	7 185 000	7 258 000
Cost of Goods Sold	5 467 000	4 462 000	4 421 000	4 122 000
Salary Costs	3 736 000	1 967 000	1 935 000	2 470 000
Depreciation	134 000	45 000	24 000	24 000
Impairment	0	0	0	0
Expenditure	10 206 000	7 217 000	7 200 000	7 532 000
Operating Profit	114 000	320 000	−15 000	−274 000
Financial Income	0	0	0	0
Financial Costs	22 000	6 000	3 000	5 000
Financial Balance	−22 000	−6 000	−3 000	−5 000
Dividends	0	0	0	0
Net Income	50 000	285 000	−18 000	−279 000

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	540 000	417 000	4 000	29 000
Total Tangible Assets	540 000	417 000	4 000	29 000
Total Fiancial Fixed Assets	0	0	15 000	34 000
Total Fixed Assets	540 000	417 000	19 000	62 000
Stock	186 000	236 000	231 000	254 000
Total Investments	0	0	0	0
Cash, Bank	1 016 000	429 000	380 000	581 000
Total Current Assets	2 208 000	1 935 000	1 061 000	1 227 000
Total Assets	2 748 000	2 352 000	1 081 000	1 289 000
Total Equity	526 000	476 000	191 000	210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	548 000	396 000	27 000	47 000
Creditors	499 000	754 000	348 000	387 000
Unpaid Taxes	715 000	424 000	288 000	344 000
Dividends	0	0	0	0
Other Current Debt	420 000	282 000	227 000	301 000
Total Current Debt	1 673 000	1 479 000	862 000	1 032 000
Total Equity and Debt	2 748 000	2 352 000	1 081 000	1 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,51 %	59,87 %	−9,42 %	−132,86 %
Debt-to-Equity Ratio	1,04	0,83	0,14	0,22
Operating Profit Margin	1,1 %	4,25 %	−0,21 %	−3,78 %
Current Ratio	1,32	1,31	1,23	1,19
Quick Ratio	1,48	1,56	1,68	1,58
Equity Ratio	0,19	0,2	0,18	0,16
Gross Profit Margin	47,03 %	40,81 %	38,47 %	43,21 %