JOHNET EIENDOM AS

2750 GRAN

Finances

Return on Equity

0,38 %

Current Ratio

532,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	306 000	604 000	607 000	599 000
Net Income	88 000	8 090 000	707 000	174 000
Total Assets	23 459 000	23 479 000	17 457 000	16 762 000
Total Equity	23 419 000	23 331 000	17 241 000	16 534 000

Income (NOK)	2022	2021	2020	2019
Revenue	306 000	604 000	607 000	599 000
Expenditure	531 000	608 000	606 000	594 000
Operating Profit	−225 000	−5 000	1 000	4 000
Financial Income	308 000	8 099 000	726 000	653 000
Financial Costs	0	3 000	1 000	451 000
Financial Balance	308 000	8 096 000	725 000	202 000
Earnings Before Tax	83 000	8 092 000	726 000	205 000
Tax	−4 000	2 000	19 000	31 000
Net Income	88 000	8 090 000	707 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 156 000	1 968 000	2 409 000	3 148 000
Total Current Assets	21 304 000	21 510 000	15 047 000	13 614 000
Total Assets	23 459 000	23 479 000	17 457 000	16 762 000
Total Retained Equity	21 919 000	21 831 000	15 741 000	15 034 000
Total Equity	23 419 000	23 331 000	17 241 000	16 534 000
Total Long-Term Debt	0	4 000	29 000	57 000
Total Current Debt	40 000	143 000	187 000	171 000
Total Equity and Debt	23 459 000	23 479 000	17 457 000	16 762 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	306 000	609 000	600 000	590 000
Other Income	0	−5 000	6 000	9 000
Revenue	306 000	604 000	607 000	599 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	21 000	20 000	17 000
Depreciation	69 000	254 000	306 000	307 000
Impairment	0	0	0	0
Expenditure	531 000	608 000	606 000	594 000
Operating Profit	−225 000	−5 000	1 000	4 000
Financial Income	308 000	8 099 000	726 000	653 000
Financial Costs	0	3 000	1 000	451 000
Financial Balance	308 000	8 096 000	725 000	202 000
Dividends	0	0	0	0
Net Income	88 000	8 090 000	707 000	174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 154 000	1 967 000	2 221 000	2 527 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 154 000	1 967 000	2 221 000	2 527 000
Total Fiancial Fixed Assets	1 000	1 000	189 000	621 000
Total Fixed Assets	2 156 000	1 968 000	2 409 000	3 148 000
Stock	0	0	0	0
Total Investments	7 956 000	7 947 000	9 775 000	3 486 000
Cash, Bank	13 265 000	13 551 000	5 254 000	10 069 000
Total Current Assets	21 304 000	21 510 000	15 047 000	13 614 000
Total Assets	23 459 000	23 479 000	17 457 000	16 762 000
Total Equity	23 419 000	23 331 000	17 241 000	16 534 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 000	29 000	57 000
Creditors	16 000	3 000	20 000	0
Unpaid Taxes	0	113 000	120 000	118 000
Dividends	0	0	0	0
Other Current Debt	24 000	0	0	0
Total Current Debt	40 000	143 000	187 000	171 000
Total Equity and Debt	23 459 000	23 479 000	17 457 000	16 762 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,38 %	34,67 %	4,1 %	1,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−73,53 %	−0,83 %	0,16 %	0,67 %
Current Ratio	532,6	150,42	80,47	79,61
Quick Ratio	532,6	150,42	80,47	79,61
Equity Ratio	1	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %