JIN PRODUCTION AS

8056 SALTSTRAUMEN

Finances

Return on Equity

12,81 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 000	44 000	35 000	5 000
Net Income	−102 000	11 000	−37 000	−33 000
Total Assets	10 000	23 000	19 000	6 000
Total Equity	−796 000	−694 000	−705 000	−668 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 000	44 000	35 000	5 000
Expenditure	112 000	27 000	67 000	33 000
Operating Profit	−97 000	16 000	−32 000	−28 000
Financial Income	0	0	0	0
Financial Costs	5 000	5 000	5 000	5 000
Financial Balance	−5 000	−5 000	−5 000	−5 000
Earnings Before Tax	−102 000	11 000	−37 000	−33 000
Tax	0	0	0	0
Net Income	−102 000	11 000	−37 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	9 000	17 000	0
Total Current Assets	10 000	14 000	2 000	6 000
Total Assets	10 000	23 000	19 000	6 000
Total Retained Equity	−826 000	−724 000	−735 000	−698 000
Total Equity	−796 000	−694 000	−705 000	−668 000
Total Long-Term Debt	786 000	717 000	724 000	674 000
Total Current Debt	20 000	0	0	0
Total Equity and Debt	10 000	23 000	19 000	6 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	44 000	35 000	5 000
Other Income	0	0	0	0
Revenue	14 000	44 000	35 000	5 000
Cost of Goods Sold	1 000	7 000	5 000	5 000
Salary Costs	0	0	0	0
Depreciation	9 000	8 000	8 000	0
Impairment	0	0	0	0
Expenditure	112 000	27 000	67 000	33 000
Operating Profit	−97 000	16 000	−32 000	−28 000
Financial Income	0	0	0	0
Financial Costs	5 000	5 000	5 000	5 000
Financial Balance	−5 000	−5 000	−5 000	−5 000
Dividends	0	0	0	0
Net Income	−102 000	11 000	−37 000	−33 000

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	0	9 000	17 000	0
Total Tangible Assets	0	9 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	9 000	17 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	4 000	2 000	6 000
Total Current Assets	10 000	14 000	2 000	6 000
Total Assets	10 000	23 000	19 000	6 000
Total Equity	−796 000	−694 000	−705 000	−668 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	786 000	717 000	724 000	674 000
Creditors	15 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	0	0	0
Total Current Debt	20 000	0	0	0
Total Equity and Debt	10 000	23 000	19 000	6 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,81 %	−1,59 %	5,25 %	4,94 %
Debt-to-Equity Ratio	−0,99	−1,03	−1,03	−1,01
Operating Profit Margin	−692,86 %	36,36 %	−91,43 %	−560 %
Current Ratio	0,5	-	-	-
Quick Ratio	0,5	-	-	-
Equity Ratio	−79,6	−30,17	−37,11	−111,33
Gross Profit Margin	92,86 %	84,09 %	85,71 %	0 %