JOHANSEN BUSS AS

6084 LARSNES

Finances

Share Ownership

Return on Equity

47,32 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 747 000	2 634 000	2 715 000	2 917 000
Net Income	282 000	191 000	249 000	326 000
Total Assets	1 087 000	1 162 000	1 315 000	1 614 000
Total Equity	596 000	714 000	773 000	724 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 747 000	2 634 000	2 715 000	2 917 000
Expenditure	2 380 000	2 383 000	2 372 000	2 454 000
Operating Profit	367 000	251 000	343 000	463 000
Financial Income	0	0	0	1 000
Financial Costs	6 000	7 000	25 000	46 000
Financial Balance	−6 000	−7 000	−25 000	−45 000
Earnings Before Tax	361 000	244 000	319 000	418 000
Tax	79 000	54 000	70 000	92 000
Net Income	282 000	191 000	249 000	326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	291 000	484 000	686 000	1 037 000
Total Current Assets	796 000	678 000	629 000	577 000
Total Assets	1 087 000	1 162 000	1 315 000	1 614 000
Total Retained Equity	446 000	564 000	623 000	574 000
Total Equity	596 000	714 000	773 000	724 000
Total Long-Term Debt	0	0	123 000	490 000
Total Current Debt	492 000	448 000	419 000	400 000
Total Equity and Debt	1 087 000	1 162 000	1 315 000	1 614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 747 000	2 634 000	2 715 000	2 758 000
Other Income	0	0	0	159 000
Revenue	2 747 000	2 634 000	2 715 000	2 917 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 499 000	1 478 000	1 479 000	1 492 000
Depreciation	205 000	205 000	377 000	340 000
Impairment	0	0	0	0
Expenditure	2 380 000	2 383 000	2 372 000	2 454 000
Operating Profit	367 000	251 000	343 000	463 000
Financial Income	0	0	0	1 000
Financial Costs	6 000	7 000	25 000	46 000
Financial Balance	−6 000	−7 000	−25 000	−45 000
Dividends	400 000	250 000	200 000	200 000
Net Income	282 000	191 000	249 000	326 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	37 000	35 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	651 000	1 028 000
Total Tangible Assets	241 000	446 000	651 000	1 028 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	291 000	484 000	686 000	1 037 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	529 000	421 000	400 000	339 000
Total Current Assets	796 000	678 000	629 000	577 000
Total Assets	1 087 000	1 162 000	1 315 000	1 614 000
Total Equity	596 000	714 000	773 000	724 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	123 000	490 000
Creditors	94 000	103 000	64 000	66 000
Unpaid Taxes	124 000	129 000	93 000	116 000
Dividends	400 000	250 000	200 000	200 000
Other Current Debt	182 000	159 000	165 000	158 000
Total Current Debt	492 000	448 000	419 000	400 000
Total Equity and Debt	1 087 000	1 162 000	1 315 000	1 614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,32 %	26,75 %	32,21 %	45,03 %
Debt-to-Equity Ratio	0	0	0,16	0,68
Operating Profit Margin	13,36 %	9,53 %	12,63 %	15,87 %
Current Ratio	1,62	1,51	1,5	1,44
Quick Ratio	1,62	1,51	1,5	1,44
Equity Ratio	0,55	0,61	0,59	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %