JUNO AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

14,68 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	146 000	277 000	275 000	769 000
Net Income	16 000	125 000	−156 000	−37 000
Total Assets	178 000	152 000	117 000	374 000
Total Equity	109 000	93 000	−33 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	146 000	277 000	275 000	769 000
Expenditure	127 000	149 000	406 000	815 000
Operating Profit	18 000	128 000	−131 000	−47 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	1 000	1 000
Financial Balance	−2 000	−3 000	−1 000	−1 000
Earnings Before Tax	16 000	125 000	−132 000	−47 000
Tax	0	0	25 000	−10 000
Net Income	16 000	125 000	−156 000	−37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	43 000	24 000	91 000
Total Current Assets	151 000	108 000	93 000	283 000
Total Assets	178 000	152 000	117 000	374 000
Total Retained Equity	79 000	63 000	−63 000	94 000
Total Equity	109 000	93 000	−33 000	124 000
Total Long-Term Debt	0	0	0	66 000
Total Current Debt	69 000	59 000	150 000	184 000
Total Equity and Debt	178 000	152 000	117 000	374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	113 000	186 000	252 000	766 000
Other Income	34 000	91 000	23 000	3 000
Revenue	146 000	277 000	275 000	769 000
Cost of Goods Sold	13 000	6 000	0	0
Salary Costs	0	−21 000	221 000	603 000
Depreciation	16 000	18 000	42 000	54 000
Impairment	0	0	0	0
Expenditure	127 000	149 000	406 000	815 000
Operating Profit	18 000	128 000	−131 000	−47 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	1 000	1 000
Financial Balance	−2 000	−3 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	16 000	125 000	−156 000	−37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	43 000	24 000	66 000
Total Tangible Assets	27 000	43 000	24 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	43 000	24 000	91 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	149 000	75 000	61 000	61 000
Total Current Assets	151 000	108 000	93 000	283 000
Total Assets	178 000	152 000	117 000	374 000
Total Equity	109 000	93 000	−33 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	66 000
Creditors	18 000	7 000	24 000	10 000
Unpaid Taxes	0	0	6 000	83 000
Dividends	0	0	0	0
Other Current Debt	51 000	52 000	120 000	91 000
Total Current Debt	69 000	59 000	150 000	184 000
Total Equity and Debt	178 000	152 000	117 000	374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,68 %	134,41 %	472,73 %	−29,84 %
Debt-to-Equity Ratio	0	0	−0	0,53
Operating Profit Margin	12,33 %	46,21 %	−47,64 %	−6,11 %
Current Ratio	2,19	1,83	0,62	1,54
Quick Ratio	2,19	1,83	0,62	1,54
Equity Ratio	0,61	0,61	−0,28	0,33
Gross Profit Margin	91,1 %	97,83 %	100 %	100 %