JJ SOLSKJERMING AS

4534 MARNARDAL

Finances

Share Ownership

Return on Equity

166,56 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 374 000	7 370 000	4 659 000	2 303 000
Net Income	1 071 000	1 806 000	789 000	499 000
Total Assets	1 937 000	2 819 000	1 387 000	980 000
Total Equity	643 000	72 000	260 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 374 000	7 370 000	4 659 000	2 303 000
Expenditure	4 998 000	5 040 000	3 800 000	1 647 000
Operating Profit	1 377 000	2 331 000	861 000	657 000
Financial Income	13 000	7 000	9 000	0
Financial Costs	16 000	22 000	37 000	15 000
Financial Balance	−3 000	−15 000	−28 000	−15 000
Earnings Before Tax	1 374 000	2 315 000	832 000	643 000
Tax	302 000	509 000	44 000	144 000
Net Income	1 071 000	1 806 000	789 000	499 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	363 000	148 000	222 000	118 000
Total Current Assets	1 574 000	2 671 000	1 165 000	862 000
Total Assets	1 937 000	2 819 000	1 387 000	980 000
Total Retained Equity	619 000	47 000	235 000	6 000
Total Equity	643 000	72 000	260 000	31 000
Total Long-Term Debt	6 000	5 000	5 000	0
Total Current Debt	1 287 000	2 742 000	1 122 000	949 000
Total Equity and Debt	1 937 000	2 819 000	1 387 000	980 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 374 000	7 370 000	4 659 000	2 303 000
Other Income	0	0	0	0
Revenue	6 374 000	7 370 000	4 659 000	2 303 000
Cost of Goods Sold	2 718 000	3 593 000	2 645 000	817 000
Salary Costs	1 374 000	796 000	400 000	343 000
Depreciation	59 000	40 000	12 000	0
Impairment	0	0	0	0
Expenditure	4 998 000	5 040 000	3 800 000	1 647 000
Operating Profit	1 377 000	2 331 000	861 000	657 000
Financial Income	13 000	7 000	9 000	0
Financial Costs	16 000	22 000	37 000	15 000
Financial Balance	−3 000	−15 000	−28 000	−15 000
Dividends	500 000	1 850 000	560 000	493 000
Net Income	1 071 000	1 806 000	789 000	499 000

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	272 000	148 000	162 000	0
Total Tangible Assets	272 000	148 000	162 000	0
Total Fiancial Fixed Assets	91 000	0	60 000	118 000
Total Fixed Assets	363 000	148 000	222 000	118 000
Stock	346 000	336 000	0	0
Total Investments	0	0	0	0
Cash, Bank	874 000	1 982 000	844 000	716 000
Total Current Assets	1 574 000	2 671 000	1 165 000	862 000
Total Assets	1 937 000	2 819 000	1 387 000	980 000
Total Equity	643 000	72 000	260 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	5 000	5 000	0
Creditors	70 000	31 000	496 000	104 000
Unpaid Taxes	214 000	237 000	154 000	145 000
Dividends	500 000	1 850 000	560 000	493 000
Other Current Debt	203 000	315 000	31 000	64 000
Total Current Debt	1 287 000	2 742 000	1 122 000	949 000
Total Equity and Debt	1 937 000	2 819 000	1 387 000	980 000

Financial indicators	2022	2021	2020	2019
Return on Equity	166,56 %	2 508,33 %	303,46 %	1 609,68 %
Debt-to-Equity Ratio	0,01	0,07	0,02	0
Operating Profit Margin	21,6 %	31,63 %	18,48 %	28,53 %
Current Ratio	1,22	0,97	1,04	0,91
Quick Ratio	1,67	1,11	1,04	0,91
Equity Ratio	0,33	0,03	0,19	0,03
Gross Profit Margin	57,36 %	51,25 %	43,23 %	64,52 %