JB-DESIGN AS

4623 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

803,92 %

Current Ratio

1,15

Debt-to-Equity Ratio

11,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 730 000	1 411 000	1 425 000	1 221 000
Net Income	410 000	331 000	419 000	282 000
Total Assets	1 478 000	1 446 000	969 000	804 000
Total Equity	51 000	241 000	270 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 730 000	1 411 000	1 425 000	1 221 000
Expenditure	1 178 000	977 000	888 000	860 000
Operating Profit	552 000	433 000	537 000	361 000
Financial Income	0	0	0	0
Financial Costs	26 000	9 000	0	0
Financial Balance	−26 000	−9 000	0	0
Earnings Before Tax	526 000	425 000	537 000	362 000
Tax	116 000	93 000	118 000	79 000
Net Income	410 000	331 000	419 000	282 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	490 000	560 000	0	0
Total Current Assets	988 000	886 000	969 000	804 000
Total Assets	1 478 000	1 446 000	969 000	804 000
Total Retained Equity	21 000	211 000	240 000	181 000
Total Equity	51 000	241 000	270 000	211 000
Total Long-Term Debt	566 000	610 000	0	0
Total Current Debt	860 000	596 000	699 000	593 000
Total Equity and Debt	1 478 000	1 446 000	969 000	804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 730 000	1 411 000	1 425 000	1 221 000
Other Income	0	0	0	0
Revenue	1 730 000	1 411 000	1 425 000	1 221 000
Cost of Goods Sold	0	0	0	0
Salary Costs	850 000	775 000	764 000	723 000
Depreciation	95 000	45 000	0	0
Impairment	0	0	0	0
Expenditure	1 178 000	977 000	888 000	860 000
Operating Profit	552 000	433 000	537 000	361 000
Financial Income	0	0	0	0
Financial Costs	26 000	9 000	0	0
Financial Balance	−26 000	−9 000	0	0
Dividends	550 000	300 000	300 000	300 000
Net Income	410 000	331 000	419 000	282 000

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	0	0	0	0
Fixtures	490 000	560 000	0	0
Total Tangible Assets	490 000	560 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	490 000	560 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	369 000	329 000	428 000	498 000
Total Current Assets	988 000	886 000	969 000	804 000
Total Assets	1 478 000	1 446 000	969 000	804 000
Total Equity	51 000	241 000	270 000	211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	566 000	610 000	0	0
Creditors	1 000	11 000	5 000	7 000
Unpaid Taxes	98 000	109 000	154 000	127 000
Dividends	550 000	300 000	300 000	300 000
Other Current Debt	98 000	99 000	122 000	79 000
Total Current Debt	860 000	596 000	699 000	593 000
Total Equity and Debt	1 478 000	1 446 000	969 000	804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	803,92 %	137,34 %	155,19 %	133,65 %
Debt-to-Equity Ratio	11,1	2,53	0	0
Operating Profit Margin	31,91 %	30,69 %	37,68 %	29,57 %
Current Ratio	1,15	1,49	1,39	1,36
Quick Ratio	1,15	1,49	1,39	1,36
Equity Ratio	0,03	0,17	0,28	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %