JØRN RUSBJERG AS

4319 SANDNES

Finances

Return on Equity

26,99 %

Current Ratio

10,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	419 000	63 000	0	0
Net Income	393 000	−87 000	−131 000	−80 000
Total Assets	1 534 000	1 161 000	1 267 000	1 382 000
Total Equity	1 456 000	1 112 000	1 231 000	1 362 000

Income (NOK)	2022	2021	2020	2019
Revenue	419 000	63 000	0	0
Expenditure	231 000	152 000	133 000	83 000
Operating Profit	188 000	−89 000	−133 000	−83 000
Financial Income	205 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	205 000	2 000	2 000	3 000
Earnings Before Tax	393 000	−87 000	−131 000	−80 000
Tax	0	0	0	0
Net Income	393 000	−87 000	−131 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	720 000	741 000	708 000	708 000
Total Current Assets	814 000	420 000	558 000	673 000
Total Assets	1 534 000	1 161 000	1 267 000	1 382 000
Total Retained Equity	656 000	312 000	431 000	562 000
Total Equity	1 456 000	1 112 000	1 231 000	1 362 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	78 000	49 000	36 000	20 000
Total Equity and Debt	1 534 000	1 161 000	1 267 000	1 382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	362 000	0	0	0
Other Income	57 000	63 000	0	0
Revenue	419 000	63 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−7 000	7 000
Depreciation	21 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	231 000	152 000	133 000	83 000
Operating Profit	188 000	−89 000	−133 000	−83 000
Financial Income	205 000	2 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	205 000	2 000	2 000	3 000
Dividends	50 000	31 000	0	165 000
Net Income	393 000	−87 000	−131 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	401 000	414 000	414 000	414 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	64 000	32 000	32 000
Total Tangible Assets	458 000	478 000	446 000	446 000
Total Fiancial Fixed Assets	263 000	263 000	263 000	263 000
Total Fixed Assets	720 000	741 000	708 000	708 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	578 000	414 000	553 000	672 000
Total Current Assets	814 000	420 000	558 000	673 000
Total Assets	1 534 000	1 161 000	1 267 000	1 382 000
Total Equity	1 456 000	1 112 000	1 231 000	1 362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	2 000	4 000
Unpaid Taxes	12 000	0	0	0
Dividends	50 000	31 000	0	165 000
Other Current Debt	64 000	48 000	34 000	16 000
Total Current Debt	78 000	49 000	36 000	20 000
Total Equity and Debt	1 534 000	1 161 000	1 267 000	1 382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,99 %	−7,82 %	−10,64 %	−5,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,87 %	−141,27 %	-	-
Current Ratio	10,44	8,57	15,5	33,65
Quick Ratio	10,44	8,57	15,5	33,65
Equity Ratio	0,95	0,96	0,97	0,99
Gross Profit Margin	100 %	100 %	-	-