JENSEN FISK AS

9303 SILSAND

Finances

Share Ownership

Return on Equity

226,43 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 580 000	3 944 000	2 343 000	2 087 000
Net Income	2 724 000	−200 000	−56 000	−301 000
Total Assets	7 111 000	11 829 000	14 325 000	8 563 000
Total Equity	1 203 000	3 179 000	3 379 000	3 435 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 580 000	3 944 000	2 343 000	2 087 000
Expenditure	2 993 000	4 007 000	2 165 000	2 335 000
Operating Profit	3 588 000	−62 000	178 000	−248 000
Financial Income	104 000	0	0	0
Financial Costs	198 000	191 000	248 000	136 000
Financial Balance	−94 000	−191 000	−248 000	−136 000
Earnings Before Tax	3 494 000	−254 000	−70 000	−384 000
Tax	769 000	−54 000	−13 000	−83 000
Net Income	2 724 000	−200 000	−56 000	−301 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	6 980 000	14 021 000	8 247 000
Total Current Assets	6 647 000	4 849 000	304 000	315 000
Total Assets	7 111 000	11 829 000	14 325 000	8 563 000
Total Retained Equity	31 000	2 007 000	2 206 000	2 263 000
Total Equity	1 203 000	3 179 000	3 379 000	3 435 000
Total Long-Term Debt	934 000	8 001 000	9 589 000	4 847 000
Total Current Debt	4 973 000	649 000	1 357 000	281 000
Total Equity and Debt	7 111 000	11 829 000	14 325 000	8 563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 732 000	1 333 000	2 003 000	753 000
Other Income	4 848 000	2 611 000	340 000	1 334 000
Revenue	6 580 000	3 944 000	2 343 000	2 087 000
Cost of Goods Sold	265 000	576 000	0	0
Salary Costs	1 030 000	801 000	695 000	1 120 000
Depreciation	288 000	443 000	667 000	440 000
Impairment	0	0	0	0
Expenditure	2 993 000	4 007 000	2 165 000	2 335 000
Operating Profit	3 588 000	−62 000	178 000	−248 000
Financial Income	104 000	0	0	0
Financial Costs	198 000	191 000	248 000	136 000
Financial Balance	−94 000	−191 000	−248 000	−136 000
Dividends	0	0	0	0
Net Income	2 724 000	−200 000	−56 000	−301 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	400 000	5 400 000	400 000
Real Eastate	0	0	430 000	0
Machinery and Plant Facilities	3 000	17 000	30 000	44 000
Fixtures	220 000	422 000	1 447 000	775 000
Total Tangible Assets	449 000	6 565 000	8 606 000	7 820 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	27 000
Total Fixed Assets	464 000	6 980 000	14 021 000	8 247 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	124 000	70 000	161 000	73 000
Total Current Assets	6 647 000	4 849 000	304 000	315 000
Total Assets	7 111 000	11 829 000	14 325 000	8 563 000
Total Equity	1 203 000	3 179 000	3 379 000	3 435 000
Short-Term Group Debt	4 700 000	0	0	0
Total Long-Term Debt	934 000	8 001 000	9 589 000	4 847 000
Creditors	104 000	102 000	90 000	86 000
Unpaid Taxes	103 000	54 000	1 253 000	136 000
Dividends	0	0	0	0
Other Current Debt	66 000	493 000	14 000	60 000
Total Current Debt	4 973 000	649 000	1 357 000	281 000
Total Equity and Debt	7 111 000	11 829 000	14 325 000	8 563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	226,43 %	−6,29 %	−1,66 %	−8,76 %
Debt-to-Equity Ratio	0,78	2,52	2,84	1,41
Operating Profit Margin	54,53 %	−1,57 %	7,6 %	−11,88 %
Current Ratio	1,34	7,47	0,22	1,12
Quick Ratio	1,34	7,47	0,22	1,12
Equity Ratio	0,17	0,27	0,24	0,4
Gross Profit Margin	95,97 %	85,4 %	100 %	100 %