BENUM & JOHANSEN AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

84,83 %

Current Ratio

1,84

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 136 000	28 079 000	30 619 000	24 462 000
Net Income	3 623 000	4 190 000	4 720 000	1 505 000
Total Assets	9 319 000	10 759 000	10 715 000	7 408 000
Total Equity	4 271 000	649 000	959 000	2 039 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 136 000	28 079 000	30 619 000	24 462 000
Expenditure	21 943 000	22 546 000	24 263 000	22 429 000
Operating Profit	4 193 000	5 534 000	6 357 000	2 032 000
Financial Income	224 000	41 000	51 000	145 000
Financial Costs	25 000	30 000	282 000	207 000
Financial Balance	199 000	11 000	−231 000	−62 000
Earnings Before Tax	4 392 000	5 544 000	6 126 000	1 969 000
Tax	770 000	1 354 000	1 406 000	464 000
Net Income	3 623 000	4 190 000	4 720 000	1 505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 000	71 000	197 000	1 171 000
Total Current Assets	9 250 000	10 689 000	10 518 000	6 237 000
Total Assets	9 319 000	10 759 000	10 715 000	7 408 000
Total Retained Equity	3 771 000	149 000	459 000	1 539 000
Total Equity	4 271 000	649 000	959 000	2 039 000
Total Long-Term Debt	33 000	0	898 000	0
Total Current Debt	5 014 000	10 110 000	8 858 000	5 369 000
Total Equity and Debt	9 319 000	10 759 000	10 715 000	7 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 661 000	27 690 000	29 939 000	23 958 000
Other Income	475 000	390 000	680 000	503 000
Revenue	26 136 000	28 079 000	30 619 000	24 462 000
Cost of Goods Sold	5 360 000	5 219 000	5 651 000	4 942 000
Salary Costs	11 883 000	11 016 000	12 086 000	11 650 000
Depreciation	47 000	143 000	341 000	526 000
Impairment	0	0	0	0
Expenditure	21 943 000	22 546 000	24 263 000	22 429 000
Operating Profit	4 193 000	5 534 000	6 357 000	2 032 000
Financial Income	224 000	41 000	51 000	145 000
Financial Costs	25 000	30 000	282 000	207 000
Financial Balance	199 000	11 000	−231 000	−62 000
Dividends	0	4 500 000	4 300 000	0
Net Income	3 623 000	4 190 000	4 720 000	1 505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	26 000	40 000	51 000	100 000
Fixtures	43 000	31 000	146 000	1 072 000
Total Tangible Assets	68 000	71 000	197 000	1 171 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	68 000	71 000	197 000	1 171 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 398 000	1 880 000	6 235 000	2 039 000
Total Current Assets	9 250 000	10 689 000	10 518 000	6 237 000
Total Assets	9 319 000	10 759 000	10 715 000	7 408 000
Total Equity	4 271 000	649 000	959 000	2 039 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 000	0	898 000	0
Creditors	500 000	520 000	300 000	749 000
Unpaid Taxes	844 000	1 509 000	862 000	748 000
Dividends	0	4 500 000	4 300 000	0
Other Current Debt	2 933 000	2 228 000	1 990 000	3 391 000
Total Current Debt	5 014 000	10 110 000	8 858 000	5 369 000
Total Equity and Debt	9 319 000	10 759 000	10 715 000	7 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,83 %	645,61 %	492,18 %	73,81 %
Debt-to-Equity Ratio	0,01	0	0,94	0
Operating Profit Margin	16,04 %	19,71 %	20,76 %	8,31 %
Current Ratio	1,84	1,06	1,19	1,16
Quick Ratio	1,84	1,06	1,19	1,16
Equity Ratio	0,46	0,06	0,09	0,28
Gross Profit Margin	79,49 %	81,41 %	81,54 %	79,8 %