JOYCE AS

4073 RANDABERG

Finances

Share Ownership

Return on Equity

36,42 %

Current Ratio

1,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 950 000	1 704 000	1 456 000	1 614 000
Net Income	114 000	409 000	−315 000	29 000
Total Assets	696 000	727 000	302 000	505 000
Total Equity	313 000	199 000	−210 000	105 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 950 000	1 704 000	1 456 000	1 614 000
Expenditure	1 825 000	1 343 000	1 774 000	1 622 000
Operating Profit	125 000	362 000	−317 000	−9 000
Financial Income	4 000	47 000	4 000	82 000
Financial Costs	15 000	0	2 000	45 000
Financial Balance	−11 000	47 000	2 000	37 000
Earnings Before Tax	114 000	409 000	−315 000	29 000
Tax	0	0	0	0
Net Income	114 000	409 000	−315 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	3 000	10 000	17 000
Total Current Assets	678 000	724 000	292 000	489 000
Total Assets	696 000	727 000	302 000	505 000
Total Retained Equity	213 000	99 000	−310 000	5 000
Total Equity	313 000	199 000	−210 000	105 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	383 000	529 000	512 000	400 000
Total Equity and Debt	696 000	727 000	302 000	505 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 950 000	1 704 000	1 436 000	1 616 000
Other Income	0	0	20 000	−1 000
Revenue	1 950 000	1 704 000	1 456 000	1 614 000
Cost of Goods Sold	113 000	0	0	118 000
Salary Costs	1 283 000	1 096 000	1 493 000	1 196 000
Depreciation	4 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	1 825 000	1 343 000	1 774 000	1 622 000
Operating Profit	125 000	362 000	−317 000	−9 000
Financial Income	4 000	47 000	4 000	82 000
Financial Costs	15 000	0	2 000	45 000
Financial Balance	−11 000	47 000	2 000	37 000
Dividends	0	0	0	0
Net Income	114 000	409 000	−315 000	29 000

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	18 000	3 000	10 000	17 000
Total Tangible Assets	18 000	3 000	10 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	3 000	10 000	17 000
Stock	0	0	0	0
Total Investments	185 000	182 000	121 000	103 000
Cash, Bank	281 000	374 000	51 000	79 000
Total Current Assets	678 000	724 000	292 000	489 000
Total Assets	696 000	727 000	302 000	505 000
Total Equity	313 000	199 000	−210 000	105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	27 000	13 000	37 000
Unpaid Taxes	126 000	161 000	135 000	178 000
Dividends	0	0	0	0
Other Current Debt	232 000	340 000	364 000	185 000
Total Current Debt	383 000	529 000	512 000	400 000
Total Equity and Debt	696 000	727 000	302 000	505 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,42 %	205,53 %	150 %	27,62 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	6,41 %	21,24 %	−21,77 %	−0,56 %
Current Ratio	1,77	1,37	0,57	1,22
Quick Ratio	1,77	1,37	0,57	1,22
Equity Ratio	0,45	0,27	−0,7	0,21
Gross Profit Margin	94,21 %	100 %	100 %	92,69 %