JORDBÆRPIKENE LEANGEN AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

−553,96 %

Current Ratio

1,4

Debt-to-Equity Ratio

7,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 725 000	5 363 000	439 000	0
Net Income	−1 119 000	−713 000	−551 000	−422 000
Total Assets	3 093 000	2 710 000	2 333 000	2 104 000
Total Equity	202 000	199 000	196 000	193 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 725 000	5 363 000	439 000	0
Expenditure	8 065 000	6 167 000	1 145 000	461 000
Operating Profit	−1 341 000	−803 000	−706 000	−462 000
Financial Income	0	0	0	0
Financial Costs	93 000	111 000	0	79 000
Financial Balance	−93 000	−111 000	0	−79 000
Earnings Before Tax	−1 434 000	−914 000	−706 000	−541 000
Tax	−315 000	−201 000	−155 000	−119 000
Net Income	−1 119 000	−713 000	−551 000	−422 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 276 000	1 374 000	987 000	5 000
Total Current Assets	1 816 000	1 336 000	1 346 000	2 099 000
Total Assets	3 093 000	2 710 000	2 333 000	2 104 000
Total Retained Equity	2 000	−1 000	−4 000	−7 000
Total Equity	202 000	199 000	196 000	193 000
Total Long-Term Debt	1 596 000	1 499 000	200 000	1 909 000
Total Current Debt	1 294 000	1 012 000	1 937 000	2 000
Total Equity and Debt	3 093 000	2 710 000	2 333 000	2 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 634 000	4 770 000	438 000	0
Other Income	90 000	594 000	1 000	0
Revenue	6 725 000	5 363 000	439 000	0
Cost of Goods Sold	2 289 000	1 450 000	118 000	0
Salary Costs	2 659 000	2 484 000	580 000	0
Depreciation	158 000	140 000	17 000	0
Impairment	0	0	0	0
Expenditure	8 065 000	6 167 000	1 145 000	461 000
Operating Profit	−1 341 000	−803 000	−706 000	−462 000
Financial Income	0	0	0	0
Financial Costs	93 000	111 000	0	79 000
Financial Balance	−93 000	−111 000	0	−79 000
Dividends	0	0	0	0
Net Income	−1 119 000	−713 000	−551 000	−422 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	785 000	886 000	987 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	491 000	488 000	0	0
Total Tangible Assets	491 000	488 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 276 000	1 374 000	987 000	5 000
Stock	85 000	98 000	133 000	0
Total Investments	0	0	0	0
Cash, Bank	231 000	229 000	169 000	1 000
Total Current Assets	1 816 000	1 336 000	1 346 000	2 099 000
Total Assets	3 093 000	2 710 000	2 333 000	2 104 000
Total Equity	202 000	199 000	196 000	193 000
Short-Term Group Debt	0	149 000	0	0
Total Long-Term Debt	1 596 000	1 499 000	200 000	1 909 000
Creditors	616 000	197 000	1 569 000	0
Unpaid Taxes	247 000	235 000	89 000	0
Dividends	0	0	0	0
Other Current Debt	431 000	431 000	279 000	2 000
Total Current Debt	1 294 000	1 012 000	1 937 000	2 000
Total Equity and Debt	3 093 000	2 710 000	2 333 000	2 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−553,96 %	−358,29 %	−281,12 %	−218,65 %
Debt-to-Equity Ratio	7,9	7,53	1,02	9,89
Operating Profit Margin	−19,94 %	−14,97 %	−160,82 %	-
Current Ratio	1,4	1,32	0,69	1 049,5
Quick Ratio	1,5	1,46	0,75	1 049,5
Equity Ratio	0,07	0,07	0,08	0,09
Gross Profit Margin	65,96 %	72,96 %	73,12 %	-