JENSENS BØFHUS AS

0158 OSLO

Finances

Share Ownership

Return on Equity

179,99 %

Current Ratio

0,4

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 759 000	12 430 000	10 962 000	3 854 000
Net Income	−3 598 000	−2 703 000	−4 695 000	−895 000
Total Assets	7 118 000	6 284 000	6 310 000	5 817 000
Total Equity	−1 999 000	1 599 000	−2 698 000	1 997 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 759 000	12 430 000	10 962 000	3 854 000
Expenditure	25 339 000	15 132 000	15 520 000	4 751 000
Operating Profit	−3 579 000	−2 702 000	−4 559 000	−896 000
Financial Income	4 000	1 000	10 000	9 000
Financial Costs	22 000	3 000	146 000	8 000
Financial Balance	−18 000	−2 000	−136 000	1 000
Earnings Before Tax	−3 598 000	−2 703 000	−4 695 000	−895 000
Tax	0	0	0	0
Net Income	−3 598 000	−2 703 000	−4 695 000	−895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 426 000	3 572 000	3 890 000	2 710 000
Total Current Assets	3 691 000	2 712 000	2 420 000	3 108 000
Total Assets	7 118 000	6 284 000	6 310 000	5 817 000
Total Retained Equity	−5 299 000	−1 701 000	−5 698 000	−1 003 000
Total Equity	−1 999 000	1 599 000	−2 698 000	1 997 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 116 000	4 685 000	9 008 000	3 821 000
Total Equity and Debt	7 118 000	6 284 000	6 310 000	5 817 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 459 000	11 824 000	10 169 000	3 854 000
Other Income	300 000	606 000	793 000	0
Revenue	21 759 000	12 430 000	10 962 000	3 854 000
Cost of Goods Sold	7 930 000	4 908 000	4 358 000	1 524 000
Salary Costs	8 426 000	5 576 000	5 144 000	1 908 000
Depreciation	644 000	542 000	447 000	34 000
Impairment	0	0	0	0
Expenditure	25 339 000	15 132 000	15 520 000	4 751 000
Operating Profit	−3 579 000	−2 702 000	−4 559 000	−896 000
Financial Income	4 000	1 000	10 000	9 000
Financial Costs	22 000	3 000	146 000	8 000
Financial Balance	−18 000	−2 000	−136 000	1 000
Dividends	0	0	0	0
Net Income	−3 598 000	−2 703 000	−4 695 000	−895 000

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	1 719 000	1 864 000	2 183 000	1 002 000
Total Tangible Assets	1 719 000	1 864 000	2 183 000	1 002 000
Total Fiancial Fixed Assets	1 708 000	1 708 000	1 708 000	1 708 000
Total Fixed Assets	3 426 000	3 572 000	3 890 000	2 710 000
Stock	320 000	362 000	284 000	411 000
Total Investments	0	0	0	0
Cash, Bank	2 641 000	2 151 000	1 746 000	1 618 000
Total Current Assets	3 691 000	2 712 000	2 420 000	3 108 000
Total Assets	7 118 000	6 284 000	6 310 000	5 817 000
Total Equity	−1 999 000	1 599 000	−2 698 000	1 997 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 105 000	2 946 000	2 478 000	2 177 000
Unpaid Taxes	923 000	754 000	337 000	629 000
Dividends	0	0	0	0
Other Current Debt	6 088 000	985 000	6 192 000	1 014 000
Total Current Debt	9 116 000	4 685 000	9 008 000	3 821 000
Total Equity and Debt	7 118 000	6 284 000	6 310 000	5 817 000

Financial indicators	2022	2021	2020	2019
Return on Equity	179,99 %	−169,04 %	174,02 %	−44,82 %
Debt-to-Equity Ratio	−0	0	−0	0
Operating Profit Margin	−16,45 %	−21,74 %	−41,59 %	−23,25 %
Current Ratio	0,4	0,58	0,27	0,81
Quick Ratio	0,42	0,63	0,28	0,91
Equity Ratio	−0,28	0,25	−0,43	0,34
Gross Profit Margin	63,56 %	60,51 %	60,24 %	60,46 %