JACOBSEN MOTORSPORT AS

9411 HARSTAD

Finances

Share Ownership

Return on Equity

28,6 %

Current Ratio

−1,28

Debt-to-Equity Ratio

−1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	292 000	319 000	302 000	100 000
Net Income	−373 000	−335 000	48 000	53 000
Total Assets	511 000	759 000	983 000	859 000
Total Equity	−1 304 000	−931 000	−596 000	−645 000

Income (NOK)	2022	2021	2020	2019
Revenue	292 000	319 000	302 000	100 000
Expenditure	665 000	653 000	254 000	46 000
Operating Profit	−373 000	−335 000	48 000	53 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−373 000	−335 000	48 000	53 000
Tax	0	0	0	0
Net Income	−373 000	−335 000	48 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	488 000	713 000	938 000	845 000
Total Current Assets	23 000	46 000	45 000	14 000
Total Assets	511 000	759 000	983 000	859 000
Total Retained Equity	−1 334 000	−961 000	−626 000	−675 000
Total Equity	−1 304 000	−931 000	−596 000	−645 000
Total Long-Term Debt	1 833 000	1 683 000	1 551 000	1 525 000
Total Current Debt	−18 000	7 000	28 000	−21 000
Total Equity and Debt	511 000	759 000	983 000	859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	200 000	269 000	285 000	80 000
Other Income	92 000	50 000	17 000	20 000
Revenue	292 000	319 000	302 000	100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	6 000	0	0
Depreciation	225 000	225 000	188 000	7 000
Impairment	0	0	0	0
Expenditure	665 000	653 000	254 000	46 000
Operating Profit	−373 000	−335 000	48 000	53 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−373 000	−335 000	48 000	53 000

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	488 000	713 000	938 000	845 000
Total Tangible Assets	488 000	713 000	938 000	845 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	488 000	713 000	938 000	845 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	23 000	46 000	45 000	14 000
Total Current Assets	23 000	46 000	45 000	14 000
Total Assets	511 000	759 000	983 000	859 000
Total Equity	−1 304 000	−931 000	−596 000	−645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 833 000	1 683 000	1 551 000	1 525 000
Creditors	0	0	0	3 000
Unpaid Taxes	−18 000	7 000	28 000	−24 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−18 000	7 000	28 000	−21 000
Total Equity and Debt	511 000	759 000	983 000	859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,6 %	35,98 %	−8,05 %	−8,22 %
Debt-to-Equity Ratio	−1,41	−1,81	−2,6	−2,36
Operating Profit Margin	−127,74 %	−105,02 %	15,89 %	53 %
Current Ratio	−1,28	6,57	1,61	−0,67
Quick Ratio	−1,28	6,57	1,61	−0,67
Equity Ratio	−2,55	−1,23	−0,61	−0,75
Gross Profit Margin	100 %	100 %	100 %	100 %