BR. JOHANSEN BYGG AS

6390 VESTNES

Finances

Share Ownership

Return on Equity

30,14 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 865 000	2 423 000	3 240 000	1 864 000
Net Income	151 000	60 000	215 000	13 000
Total Assets	1 039 000	816 000	680 000	357 000
Total Equity	501 000	350 000	290 000	75 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 865 000	2 423 000	3 240 000	1 864 000
Expenditure	2 671 000	2 344 000	2 955 000	1 847 000
Operating Profit	194 000	79 000	285 000	17 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	9 000	1 000
Financial Balance	−1 000	−1 000	−9 000	−1 000
Earnings Before Tax	194 000	78 000	276 000	16 000
Tax	43 000	18 000	61 000	4 000
Net Income	151 000	60 000	215 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	8 000	20 000
Total Current Assets	1 039 000	813 000	672 000	337 000
Total Assets	1 039 000	816 000	680 000	357 000
Total Retained Equity	471 000	320 000	260 000	45 000
Total Equity	501 000	350 000	290 000	75 000
Total Long-Term Debt	0	0	0	47 000
Total Current Debt	538 000	466 000	390 000	235 000
Total Equity and Debt	1 039 000	816 000	680 000	357 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 865 000	2 423 000	3 240 000	1 864 000
Other Income	0	0	0	0
Revenue	2 865 000	2 423 000	3 240 000	1 864 000
Cost of Goods Sold	1 006 000	755 000	1 512 000	591 000
Salary Costs	1 133 000	1 208 000	985 000	927 000
Depreciation	0	6 000	8 000	10 000
Impairment	0	0	0	0
Expenditure	2 671 000	2 344 000	2 955 000	1 847 000
Operating Profit	194 000	79 000	285 000	17 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	9 000	1 000
Financial Balance	−1 000	−1 000	−9 000	−1 000
Dividends	0	0	0	0
Net Income	151 000	60 000	215 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	3 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	6 000	14 000
Total Tangible Assets	0	0	6 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	8 000	20 000
Stock	0	18 000	0	0
Total Investments	0	0	0	0
Cash, Bank	460 000	257 000	341 000	199 000
Total Current Assets	1 039 000	813 000	672 000	337 000
Total Assets	1 039 000	816 000	680 000	357 000
Total Equity	501 000	350 000	290 000	75 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	47 000
Creditors	46 000	195 000	127 000	20 000
Unpaid Taxes	302 000	202 000	206 000	125 000
Dividends	0	0	0	0
Other Current Debt	150 000	51 000	0	90 000
Total Current Debt	538 000	466 000	390 000	235 000
Total Equity and Debt	1 039 000	816 000	680 000	357 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,14 %	17,14 %	74,14 %	17,33 %
Debt-to-Equity Ratio	0	0	0	0,63
Operating Profit Margin	6,77 %	3,26 %	8,8 %	0,91 %
Current Ratio	1,93	1,74	1,72	1,43
Quick Ratio	1,93	1,81	1,72	1,43
Equity Ratio	0,48	0,43	0,43	0,21
Gross Profit Margin	64,89 %	68,84 %	53,33 %	68,29 %