JARBEAUX SPORT AS

0571 OSLO

Finances

Share Ownership

Return on Equity

142,55 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 762 000	10 671 000	7 358 000	5 416 000
Net Income	5 575 000	5 427 000	3 509 000	1 468 000
Total Assets	9 431 000	8 194 000	7 734 000	5 136 000
Total Equity	3 911 000	1 606 000	2 879 000	4 327 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 762 000	10 671 000	7 358 000	5 416 000
Expenditure	4 719 000	3 759 000	2 853 000	3 560 000
Operating Profit	7 042 000	6 912 000	4 504 000	1 855 000
Financial Income	118 000	28 000	9 000	37 000
Financial Costs	8 000	4 000	2 000	1 000
Financial Balance	110 000	24 000	7 000	36 000
Earnings Before Tax	7 152 000	6 936 000	4 511 000	1 892 000
Tax	1 578 000	1 509 000	1 003 000	424 000
Net Income	5 575 000	5 427 000	3 509 000	1 468 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	475 000	504 000	0	66 000
Total Current Assets	8 956 000	7 690 000	7 734 000	5 069 000
Total Assets	9 431 000	8 194 000	7 734 000	5 136 000
Total Retained Equity	3 266 000	961 000	2 234 000	3 682 000
Total Equity	3 911 000	1 606 000	2 879 000	4 327 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	5 519 000	6 587 000	4 855 000	809 000
Total Equity and Debt	9 431 000	8 194 000	7 734 000	5 136 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	176 000	277 000	256 000	592 000
Other Income	11 586 000	10 395 000	7 103 000	4 824 000
Revenue	11 762 000	10 671 000	7 358 000	5 416 000
Cost of Goods Sold	163 000	282 000	237 000	289 000
Salary Costs	3 195 000	2 745 000	1 908 000	2 130 000
Depreciation	133 000	44 000	66 000	66 000
Impairment	0	0	0	0
Expenditure	4 719 000	3 759 000	2 853 000	3 560 000
Operating Profit	7 042 000	6 912 000	4 504 000	1 855 000
Financial Income	118 000	28 000	9 000	37 000
Financial Costs	8 000	4 000	2 000	1 000
Financial Balance	110 000	24 000	7 000	36 000
Dividends	3 270 000	6 700 000	4 956 000	4 700 000
Net Income	5 575 000	5 427 000	3 509 000	1 468 000

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	475 000	504 000	0	66 000
Total Tangible Assets	475 000	504 000	0	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	475 000	504 000	0	66 000
Stock	59 000	49 000	95 000	109 000
Total Investments	0	0	0	0
Cash, Bank	7 833 000	5 413 000	7 206 000	4 888 000
Total Current Assets	8 956 000	7 690 000	7 734 000	5 069 000
Total Assets	9 431 000	8 194 000	7 734 000	5 136 000
Total Equity	3 911 000	1 606 000	2 879 000	4 327 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	0	50 000	10 000	28 000
Unpaid Taxes	279 000	270 000	214 000	149 000
Dividends	3 270 000	6 700 000	4 956 000	4 700 000
Other Current Debt	393 000	259 000	278 000	206 000
Total Current Debt	5 519 000	6 587 000	4 855 000	809 000
Total Equity and Debt	9 431 000	8 194 000	7 734 000	5 136 000

Financial indicators	2022	2021	2020	2019
Return on Equity	142,55 %	337,92 %	121,88 %	33,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,87 %	64,77 %	61,21 %	34,25 %
Current Ratio	1,62	1,17	1,59	6,27
Quick Ratio	1,64	1,18	1,62	7,24
Equity Ratio	0,41	0,2	0,37	0,84
Gross Profit Margin	98,61 %	97,36 %	96,78 %	94,66 %