JSTARKITEKTER AS

7017 TRONDHEIM

Finances

Share Ownership

Return on Equity

35,2 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 932 000	5 217 000	6 078 000	6 209 000
Net Income	320 000	−59 000	342 000	136 000
Total Assets	2 547 000	1 973 000	2 005 000	1 917 000
Total Equity	909 000	589 000	648 000	306 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 932 000	5 217 000	6 078 000	6 209 000
Expenditure	4 517 000	5 291 000	5 635 000	6 023 000
Operating Profit	415 000	−74 000	443 000	186 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	1 000	4 000	11 000
Financial Balance	−4 000	−1 000	−4 000	−11 000
Earnings Before Tax	411 000	−76 000	440 000	175 000
Tax	90 000	−17 000	98 000	39 000
Net Income	320 000	−59 000	342 000	136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	162 000	276 000	290 000	419 000
Total Current Assets	2 385 000	1 697 000	1 714 000	1 498 000
Total Assets	2 547 000	1 973 000	2 005 000	1 917 000
Total Retained Equity	809 000	489 000	548 000	206 000
Total Equity	909 000	589 000	648 000	306 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 637 000	1 384 000	1 357 000	1 611 000
Total Equity and Debt	2 547 000	1 973 000	2 005 000	1 917 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 932 000	5 211 000	6 011 000	6 209 000
Other Income	0	6 000	67 000	0
Revenue	4 932 000	5 217 000	6 078 000	6 209 000
Cost of Goods Sold	1 073 000	2 124 000	1 684 000	533 000
Salary Costs	2 856 000	2 389 000	3 199 000	4 433 000
Depreciation	23 000	31 000	31 000	8 000
Impairment	0	0	0	0
Expenditure	4 517 000	5 291 000	5 635 000	6 023 000
Operating Profit	415 000	−74 000	443 000	186 000
Financial Income	1 000	0	0	0
Financial Costs	5 000	1 000	4 000	11 000
Financial Balance	−4 000	−1 000	−4 000	−11 000
Dividends	0	0	0	0
Net Income	320 000	−59 000	342 000	136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	132 000	223 000	206 000	304 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	23 000	55 000	86 000
Total Tangible Assets	0	23 000	55 000	86 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	162 000	276 000	290 000	419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	815 000	475 000	583 000
Total Current Assets	2 385 000	1 697 000	1 714 000	1 498 000
Total Assets	2 547 000	1 973 000	2 005 000	1 917 000
Total Equity	909 000	589 000	648 000	306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	689 000	636 000	421 000	88 000
Unpaid Taxes	265 000	235 000	256 000	510 000
Dividends	0	0	0	0
Other Current Debt	683 000	512 000	680 000	1 014 000
Total Current Debt	1 637 000	1 384 000	1 357 000	1 611 000
Total Equity and Debt	2 547 000	1 973 000	2 005 000	1 917 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,2 %	−10,02 %	52,78 %	44,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,41 %	−1,42 %	7,29 %	3 %
Current Ratio	1,46	1,23	1,26	0,93
Quick Ratio	1,46	1,23	1,26	0,93
Equity Ratio	0,36	0,3	0,32	0,16
Gross Profit Margin	78,24 %	59,29 %	72,29 %	91,42 %