C&J STUDIO AS

0257 OSLO

Finances

Share Ownership

Return on Equity

47,68 %

Current Ratio

2,25

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 623 000	18 430 000	13 532 000	12 913 000
Net Income	2 255 000	1 461 000	−95 000	−391 000
Total Assets	11 192 000	7 458 000	7 179 000	6 089 000
Total Equity	4 729 000	2 474 000	1 013 000	1 108 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 623 000	18 430 000	13 532 000	12 913 000
Expenditure	26 509 000	16 297 000	13 445 000	11 837 000
Operating Profit	3 115 000	2 133 000	86 000	13 000
Financial Income	145 000	81 000	91 000	816 000
Financial Costs	290 000	232 000	272 000	949 000
Financial Balance	−145 000	−151 000	−181 000	−133 000
Earnings Before Tax	2 969 000	1 981 000	−95 000	−119 000
Tax	715 000	520 000	0	272 000
Net Income	2 255 000	1 461 000	−95 000	−391 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	197 000	170 000	144 000	31 000
Total Current Assets	10 994 000	7 288 000	7 036 000	6 058 000
Total Assets	11 192 000	7 458 000	7 179 000	6 089 000
Total Retained Equity	3 229 000	975 000	−487 000	−391 000
Total Equity	4 729 000	2 474 000	1 013 000	1 108 000
Total Long-Term Debt	1 579 000	2 822 000	2 848 000	1 703 000
Total Current Debt	4 884 000	2 162 000	3 318 000	3 277 000
Total Equity and Debt	11 192 000	7 458 000	7 179 000	6 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 447 000	17 671 000	13 132 000	12 913 000
Other Income	176 000	760 000	399 000	0
Revenue	29 623 000	18 430 000	13 532 000	12 913 000
Cost of Goods Sold	15 618 000	8 960 000	7 131 000	5 033 000
Salary Costs	3 649 000	2 485 000	1 765 000	2 324 000
Depreciation	47 000	37 000	21 000	18 000
Impairment	0	0	0	0
Expenditure	26 509 000	16 297 000	13 445 000	11 837 000
Operating Profit	3 115 000	2 133 000	86 000	13 000
Financial Income	145 000	81 000	91 000	816 000
Financial Costs	290 000	232 000	272 000	949 000
Financial Balance	−145 000	−151 000	−181 000	−133 000
Dividends	0	0	0	0
Net Income	2 255 000	1 461 000	−95 000	−391 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	9 000	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	115 000	88 000	52 000	12 000
Total Tangible Assets	115 000	88 000	52 000	12 000
Total Fiancial Fixed Assets	82 000	82 000	82 000	0
Total Fixed Assets	197 000	170 000	144 000	31 000
Stock	2 145 000	1 926 000	2 517 000	2 967 000
Total Investments	0	0	0	0
Cash, Bank	7 347 000	3 365 000	2 689 000	455 000
Total Current Assets	10 994 000	7 288 000	7 036 000	6 058 000
Total Assets	11 192 000	7 458 000	7 179 000	6 089 000
Total Equity	4 729 000	2 474 000	1 013 000	1 108 000
Short-Term Group Debt	0	0	510 000	0
Total Long-Term Debt	1 579 000	2 822 000	2 848 000	1 703 000
Creditors	1 954 000	817 000	1 012 000	2 073 000
Unpaid Taxes	703 000	455 000	812 000	730 000
Dividends	0	0	0	0
Other Current Debt	1 513 000	370 000	985 000	474 000
Total Current Debt	4 884 000	2 162 000	3 318 000	3 277 000
Total Equity and Debt	11 192 000	7 458 000	7 179 000	6 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,68 %	59,05 %	−9,38 %	−35,29 %
Debt-to-Equity Ratio	0,33	1,14	2,81	1,54
Operating Profit Margin	10,52 %	11,57 %	0,64 %	0,1 %
Current Ratio	2,25	3,37	2,12	1,85
Quick Ratio	4,01	30,88	8,78	19,54
Equity Ratio	0,42	0,33	0,14	0,18
Gross Profit Margin	47,28 %	51,38 %	47,3 %	61,02 %