JAKTVEIEN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

9,1 %

Current Ratio

8,7

Debt-to-Equity Ratio

2,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	709 000	704 000	708 000	672 000
Net Income	370 000	347 000	296 000	327 000
Total Assets	12 851 000	12 700 000	12 652 000	12 645 000
Total Equity	4 065 000	3 695 000	3 348 000	3 052 000

Income (NOK)	2022	2021	2020	2019
Revenue	709 000	704 000	708 000	672 000
Expenditure	312 000	334 000	357 000	285 000
Operating Profit	397 000	370 000	351 000	387 000
Financial Income	7 000	0	1 000	4 000
Financial Costs	39 000	29 000	62 000	69 000
Financial Balance	−32 000	−29 000	−61 000	−65 000
Earnings Before Tax	403 000	376 000	357 000	392 000
Tax	0	0	0	0
Net Income	370 000	347 000	296 000	327 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 207 000	12 207 000	12 207 000	12 207 000
Total Current Assets	644 000	493 000	446 000	438 000
Total Assets	12 851 000	12 700 000	12 652 000	12 645 000
Total Retained Equity	4 064 000	3 694 000	3 347 000	3 051 000
Total Equity	4 065 000	3 695 000	3 348 000	3 052 000
Total Long-Term Debt	8 712 000	9 003 000	9 302 000	9 587 000
Total Current Debt	74 000	2 000	2 000	6 000
Total Equity and Debt	12 851 000	12 700 000	12 652 000	12 645 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	709 000	704 000	708 000	672 000
Revenue	709 000	704 000	708 000	672 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	9 000	8 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	312 000	334 000	357 000	285 000
Operating Profit	397 000	370 000	351 000	387 000
Financial Income	7 000	0	1 000	4 000
Financial Costs	39 000	29 000	62 000	69 000
Financial Balance	−32 000	−29 000	−61 000	−65 000
Dividends	0	0	0	0
Net Income	370 000	347 000	296 000	327 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 207 000	12 207 000	12 207 000	12 207 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 207 000	12 207 000	12 207 000	12 207 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 207 000	12 207 000	12 207 000	12 207 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	531 000	462 000	415 000	408 000
Total Current Assets	644 000	493 000	446 000	438 000
Total Assets	12 851 000	12 700 000	12 652 000	12 645 000
Total Equity	4 065 000	3 695 000	3 348 000	3 052 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 712 000	9 003 000	9 302 000	9 587 000
Creditors	68 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	2 000	2 000	6 000
Total Current Debt	74 000	2 000	2 000	6 000
Total Equity and Debt	12 851 000	12 700 000	12 652 000	12 645 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,1 %	9,39 %	8,84 %	10,71 %
Debt-to-Equity Ratio	2,14	2,44	2,78	3,14
Operating Profit Margin	55,99 %	52,56 %	49,58 %	57,59 %
Current Ratio	8,7	246,5	223	73
Quick Ratio	8,7	246,5	223	73
Equity Ratio	0,32	0,29	0,26	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %