JENSEN AUTOGLASS AS

0661 OSLO

Finances

Share Ownership

Return on Equity

−55,41 %

Current Ratio

3,33

Debt-to-Equity Ratio

2,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 361 000	5 477 000	5 737 000	5 547 000
Net Income	−338 000	183 000	134 000	175 000
Total Assets	3 073 000	2 269 000	2 035 000	1 717 000
Total Equity	610 000	585 000	590 000	588 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 361 000	5 477 000	5 737 000	5 547 000
Expenditure	5 752 000	5 242 000	5 560 000	5 298 000
Operating Profit	−391 000	235 000	177 000	250 000
Financial Income	4 000	1 000	1 000	3 000
Financial Costs	1 000	0	8 000	29 000
Financial Balance	3 000	1 000	−7 000	−26 000
Earnings Before Tax	−388 000	236 000	171 000	224 000
Tax	−49 000	53 000	37 000	49 000
Net Income	−338 000	183 000	134 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	802 000	196 000	196 000	199 000
Total Current Assets	2 271 000	2 073 000	1 839 000	1 518 000
Total Assets	3 073 000	2 269 000	2 035 000	1 717 000
Total Retained Equity	47 000	385 000	390 000	388 000
Total Equity	610 000	585 000	590 000	588 000
Total Long-Term Debt	1 781 000	701 000	212 000	341 000
Total Current Debt	682 000	983 000	1 233 000	788 000
Total Equity and Debt	3 073 000	2 269 000	2 035 000	1 717 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 144 000	5 477 000	5 737 000	5 545 000
Other Income	217 000	0	0	2 000
Revenue	5 361 000	5 477 000	5 737 000	5 547 000
Cost of Goods Sold	2 850 000	3 103 000	3 448 000	2 912 000
Salary Costs	725 000	575 000	542 000	753 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 752 000	5 242 000	5 560 000	5 298 000
Operating Profit	−391 000	235 000	177 000	250 000
Financial Income	4 000	1 000	1 000	3 000
Financial Costs	1 000	0	8 000	29 000
Financial Balance	3 000	1 000	−7 000	−26 000
Dividends	0	0	0	0
Net Income	−338 000	183 000	134 000	175 000

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	802 000	196 000	196 000	199 000
Total Fixed Assets	802 000	196 000	196 000	199 000
Stock	766 000	944 000	743 000	758 000
Total Investments	0	0	0	0
Cash, Bank	489 000	854 000	1 013 000	513 000
Total Current Assets	2 271 000	2 073 000	1 839 000	1 518 000
Total Assets	3 073 000	2 269 000	2 035 000	1 717 000
Total Equity	610 000	585 000	590 000	588 000
Short-Term Group Debt	0	680 000	169 000	221 000
Total Long-Term Debt	1 781 000	701 000	212 000	341 000
Creditors	239 000	182 000	243 000	149 000
Unpaid Taxes	346 000	37 000	133 000	142 000
Dividends	0	0	0	0
Other Current Debt	97 000	84 000	688 000	275 000
Total Current Debt	682 000	983 000	1 233 000	788 000
Total Equity and Debt	3 073 000	2 269 000	2 035 000	1 717 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−55,41 %	31,28 %	22,71 %	29,76 %
Debt-to-Equity Ratio	2,92	1,2	0,36	0,58
Operating Profit Margin	−7,29 %	4,29 %	3,09 %	4,51 %
Current Ratio	3,33	2,11	1,49	1,93
Quick Ratio	−27,04	53,15	3,75	50,6
Equity Ratio	0,2	0,26	0,29	0,34
Gross Profit Margin	46,84 %	43,34 %	39,9 %	47,5 %