BRØDRENE JENSEN AS

1366 LYSAKER

Finances

Return on Equity

13,11 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	0	2 478 000	2 287 000
Net Income	266 139 000	179 902 000	333 595 000	406 532 000
Total Assets	3 095 820 000	2 221 566 000	2 139 250 000	1 549 375 000
Total Equity	2 029 400 000	1 763 260 000	1 523 319 000	1 189 748 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	0	2 478 000	2 287 000
Expenditure	38 010 000	20 676 000	23 240 000	15 635 000
Operating Profit	−37 985 000	−20 676 000	−20 763 000	−13 348 000
Financial Income	515 436 000	392 638 000	417 697 000	445 616 000
Financial Costs	219 637 000	190 270 000	38 614 000	27 290 000
Financial Balance	295 799 000	202 368 000	379 083 000	418 326 000
Earnings Before Tax	257 814 000	181 692 000	358 321 000	404 977 000
Tax	−8 325 000	1 790 000	24 726 000	−1 555 000
Net Income	266 139 000	179 902 000	333 595 000	406 532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	322 713 000	122 026 000	106 593 000	1 337 806 000
Total Current Assets	2 773 107 000	2 099 539 000	2 032 657 000	211 569 000
Total Assets	3 095 820 000	2 221 566 000	2 139 250 000	1 549 375 000
Total Retained Equity	1 485 637 000	1 219 498 000	1 437 491 000	1 103 896 000
Total Equity	2 029 400 000	1 763 260 000	1 523 319 000	1 189 748 000
Total Long-Term Debt	13 831 000	4 480 000	72 871 000	79 494 000
Total Current Debt	1 052 589 000	453 826 000	543 060 000	280 133 000
Total Equity and Debt	3 095 820 000	2 221 566 000	2 139 250 000	1 549 375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	0	647 000	530 000
Other Income	0	0	1 831 000	1 757 000
Revenue	25 000	0	2 478 000	2 287 000
Cost of Goods Sold	0	0	192 000	111 000
Salary Costs	571 000	41 000	2 229 000	1 910 000
Depreciation	11 000	11 000	271 000	426 000
Impairment	0	0	0	0
Expenditure	38 010 000	20 676 000	23 240 000	15 635 000
Operating Profit	−37 985 000	−20 676 000	−20 763 000	−13 348 000
Financial Income	515 436 000	392 638 000	417 697 000	445 616 000
Financial Costs	219 637 000	190 270 000	38 614 000	27 290 000
Financial Balance	295 799 000	202 368 000	379 083 000	418 326 000
Dividends	0	0	0	0
Net Income	266 139 000	179 902 000	333 595 000	406 532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	6 754 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	38 000	49 000	686 000
Total Tangible Assets	27 000	38 000	49 000	7 440 000
Total Fiancial Fixed Assets	322 687 000	121 989 000	106 544 000	1 330 366 000
Total Fixed Assets	322 713 000	122 026 000	106 593 000	1 337 806 000
Stock	0	0	0	0
Total Investments	2 308 519 000	1 936 253 000	1 796 289 000	53 803 000
Cash, Bank	6 177 000	9 776 000	6 485 000	28 234 000
Total Current Assets	2 773 107 000	2 099 539 000	2 032 657 000	211 569 000
Total Assets	3 095 820 000	2 221 566 000	2 139 250 000	1 549 375 000
Total Equity	2 029 400 000	1 763 260 000	1 523 319 000	1 189 748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 831 000	4 480 000	72 871 000	79 494 000
Creditors	2 235 000	4 029 000	65 000	2 709 000
Unpaid Taxes	0	20 000	516 000	207 000
Dividends	0	0	0	0
Other Current Debt	131 579 000	192 087 000	151 754 000	4 936 000
Total Current Debt	1 052 589 000	453 826 000	543 060 000	280 133 000
Total Equity and Debt	3 095 820 000	2 221 566 000	2 139 250 000	1 549 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,11 %	10,2 %	21,9 %	34,17 %
Debt-to-Equity Ratio	0,01	0	0,05	0,07
Operating Profit Margin	−151 940 %	-	−837,89 %	−583,65 %
Current Ratio	2,63	4,63	3,74	0,76
Quick Ratio	2,63	4,63	3,74	0,76
Equity Ratio	0,66	0,79	0,71	0,77
Gross Profit Margin	100 %	-	92,25 %	95,15 %