JUNIC AS

0570 OSLO

Finances

Share Ownership

Return on Equity

132,55 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 641 000	3 463 000	3 400 000	3 359 000
Net Income	1 682 000	1 597 000	1 605 000	1 458 000
Total Assets	6 071 000	5 884 000	4 959 000	4 177 000
Total Equity	1 269 000	1 257 000	1 254 000	1 243 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 641 000	3 463 000	3 400 000	3 359 000
Expenditure	1 469 000	1 433 000	1 382 000	1 533 000
Operating Profit	2 172 000	2 031 000	2 018 000	1 825 000
Financial Income	31 000	28 000	48 000	62 000
Financial Costs	48 000	11 000	8 000	18 000
Financial Balance	−17 000	17 000	40 000	44 000
Earnings Before Tax	2 156 000	2 048 000	2 057 000	1 869 000
Tax	474 000	450 000	453 000	411 000
Net Income	1 682 000	1 597 000	1 605 000	1 458 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	826 000	865 000	907 000	952 000
Total Current Assets	5 246 000	5 019 000	4 052 000	3 225 000
Total Assets	6 071 000	5 884 000	4 959 000	4 177 000
Total Retained Equity	1 077 000	1 065 000	1 062 000	1 051 000
Total Equity	1 269 000	1 257 000	1 254 000	1 243 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 803 000	4 627 000	3 705 000	2 934 000
Total Equity and Debt	6 071 000	5 884 000	4 959 000	4 177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 641 000	3 463 000	3 400 000	3 359 000
Other Income	0	0	0	0
Revenue	3 641 000	3 463 000	3 400 000	3 359 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 168 000	1 149 000	1 130 000	1 120 000
Depreciation	39 000	42 000	45 000	48 000
Impairment	0	0	0	0
Expenditure	1 469 000	1 433 000	1 382 000	1 533 000
Operating Profit	2 172 000	2 031 000	2 018 000	1 825 000
Financial Income	31 000	28 000	48 000	62 000
Financial Costs	48 000	11 000	8 000	18 000
Financial Balance	−17 000	17 000	40 000	44 000
Dividends	1 670 000	1 594 000	1 594 000	1 459 000
Net Income	1 682 000	1 597 000	1 605 000	1 458 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 000	31 000	31 000	31 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	100 000	100 000	100 000	100 000
Total Tangible Assets	826 000	865 000	907 000	952 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	826 000	865 000	907 000	952 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 244 000	5 018 000	4 051 000	3 215 000
Total Current Assets	5 246 000	5 019 000	4 052 000	3 225 000
Total Assets	6 071 000	5 884 000	4 959 000	4 177 000
Total Equity	1 269 000	1 257 000	1 254 000	1 243 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	5 000	20 000	0
Unpaid Taxes	257 000	247 000	244 000	239 000
Dividends	1 670 000	1 594 000	1 594 000	1 459 000
Other Current Debt	2 397 000	2 330 000	1 396 000	824 000
Total Current Debt	4 803 000	4 627 000	3 705 000	2 934 000
Total Equity and Debt	6 071 000	5 884 000	4 959 000	4 177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	132,55 %	127,05 %	127,99 %	117,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,65 %	58,65 %	59,35 %	54,33 %
Current Ratio	1,09	1,08	1,09	1,1
Quick Ratio	1,09	1,08	1,09	1,1
Equity Ratio	0,21	0,21	0,25	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %