A. JENSEN AS

8003 BODØ

Finances

Share Ownership

Return on Equity

−19,72 %

Current Ratio

2,44

Debt-to-Equity Ratio

3,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 536 000	3 655 000	3 277 000	3 229 000
Net Income	−125 000	289 000	582 000	−1 082 000
Total Assets	3 197 000	4 180 000	4 412 000	4 704 000
Total Equity	634 000	759 000	470 000	−112 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 536 000	3 655 000	3 277 000	3 229 000
Expenditure	3 670 000	3 235 000	2 613 000	4 335 000
Operating Profit	−133 000	420 000	665 000	−1 106 000
Financial Income	27 000	20 000	23 000	25 000
Financial Costs	54 000	74 000	106 000	139 000
Financial Balance	−27 000	−54 000	−83 000	−114 000
Earnings Before Tax	−161 000	366 000	582 000	−1 219 000
Tax	−35 000	77 000	0	−137 000
Net Income	−125 000	289 000	582 000	−1 082 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 809 000	2 506 000	3 285 000	3 431 000
Total Current Assets	1 388 000	1 674 000	1 126 000	1 274 000
Total Assets	3 197 000	4 180 000	4 412 000	4 704 000
Total Retained Equity	534 000	659 000	370 000	−212 000
Total Equity	634 000	759 000	470 000	−112 000
Total Long-Term Debt	1 995 000	2 874 000	3 572 000	4 321 000
Total Current Debt	569 000	547 000	369 000	495 000
Total Equity and Debt	3 197 000	4 180 000	4 412 000	4 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 313 000	3 501 000	3 182 000	3 103 000
Other Income	223 000	154 000	94 000	126 000
Revenue	3 536 000	3 655 000	3 277 000	3 229 000
Cost of Goods Sold	30 000	19 000	21 000	48 000
Salary Costs	1 136 000	864 000	478 000	683 000
Depreciation	697 000	779 000	742 000	708 000
Impairment	0	0	0	0
Expenditure	3 670 000	3 235 000	2 613 000	4 335 000
Operating Profit	−133 000	420 000	665 000	−1 106 000
Financial Income	27 000	20 000	23 000	25 000
Financial Costs	54 000	74 000	106 000	139 000
Financial Balance	−27 000	−54 000	−83 000	−114 000
Dividends	0	0	0	0
Net Income	−125 000	289 000	582 000	−1 082 000

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	29 000	77 000	131 000	0
Fixtures	335 000	662 000	1 064 000	1 018 000
Total Tangible Assets	1 809 000	2 506 000	3 285 000	3 431 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 809 000	2 506 000	3 285 000	3 431 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 420 000	1 740 000	1 122 000	1 208 000
Total Current Assets	1 388 000	1 674 000	1 126 000	1 274 000
Total Assets	3 197 000	4 180 000	4 412 000	4 704 000
Total Equity	634 000	759 000	470 000	−112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 995 000	2 874 000	3 572 000	4 321 000
Creditors	18 000	0	0	0
Unpaid Taxes	466 000	485 000	265 000	325 000
Dividends	0	0	0	0
Other Current Debt	55 000	61 000	104 000	170 000
Total Current Debt	569 000	547 000	369 000	495 000
Total Equity and Debt	3 197 000	4 180 000	4 412 000	4 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,72 %	38,08 %	123,83 %	966,07 %
Debt-to-Equity Ratio	3,15	3,79	7,6	−38,58
Operating Profit Margin	−3,76 %	11,49 %	20,29 %	−34,25 %
Current Ratio	2,44	3,06	3,05	2,57
Quick Ratio	2,44	3,06	3,05	2,57
Equity Ratio	0,2	0,18	0,11	−0,02
Gross Profit Margin	99,15 %	99,48 %	99,36 %	98,51 %