JØRGENRUD EIENDOM AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

4,1 %

Current Ratio

5,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 462 000	1 200 000	1 221 000	1 190 000
Net Income	451 000	233 000	439 000	462 000
Total Assets	11 314 000	10 875 000	10 571 000	10 161 000
Total Equity	11 006 000	10 555 000	10 322 000	9 882 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 462 000	1 200 000	1 221 000	1 190 000
Expenditure	912 000	914 000	684 000	640 000
Operating Profit	548 000	286 000	537 000	550 000
Financial Income	28 000	15 000	26 000	43 000
Financial Costs	0	0	0	0
Financial Balance	28 000	15 000	26 000	43 000
Earnings Before Tax	577 000	300 000	563 000	593 000
Tax	126 000	67 000	124 000	132 000
Net Income	451 000	233 000	439 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 677 000	7 068 000	7 144 000	7 219 000
Total Current Assets	1 637 000	3 806 000	3 428 000	2 943 000
Total Assets	11 314 000	10 875 000	10 571 000	10 161 000
Total Retained Equity	10 940 000	10 489 000	10 256 000	9 816 000
Total Equity	11 006 000	10 555 000	10 322 000	9 882 000
Total Long-Term Debt	25 000	0	1 000	2 000
Total Current Debt	284 000	320 000	248 000	278 000
Total Equity and Debt	11 314 000	10 875 000	10 571 000	10 161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	243 000	3 000	0	0
Other Income	1 218 000	1 198 000	1 221 000	1 190 000
Revenue	1 462 000	1 200 000	1 221 000	1 190 000
Cost of Goods Sold	21 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	75 000	75 000	75 000	81 000
Impairment	0	0	0	0
Expenditure	912 000	914 000	684 000	640 000
Operating Profit	548 000	286 000	537 000	550 000
Financial Income	28 000	15 000	26 000	43 000
Financial Costs	0	0	0	0
Financial Balance	28 000	15 000	26 000	43 000
Dividends	0	0	0	0
Net Income	451 000	233 000	439 000	462 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 201 000	6 945 000	7 003 000	7 062 000
Machinery and Plant Facilities	107 000	124 000	140 000	157 000
Fixtures	190 000	0	0	0
Total Tangible Assets	9 499 000	7 068 000	7 144 000	7 219 000
Total Fiancial Fixed Assets	178 000	0	0	0
Total Fixed Assets	9 677 000	7 068 000	7 144 000	7 219 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 573 000	3 791 000	3 421 000	2 948 000
Total Current Assets	1 637 000	3 806 000	3 428 000	2 943 000
Total Assets	11 314 000	10 875 000	10 571 000	10 161 000
Total Equity	11 006 000	10 555 000	10 322 000	9 882 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 000	0	1 000	2 000
Creditors	119 000	99 000	38 000	25 000
Unpaid Taxes	12 000	99 000	81 000	102 000
Dividends	0	0	0	0
Other Current Debt	52 000	52 000	4 000	19 000
Total Current Debt	284 000	320 000	248 000	278 000
Total Equity and Debt	11 314 000	10 875 000	10 571 000	10 161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,1 %	2,21 %	4,25 %	4,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,48 %	23,83 %	43,98 %	46,22 %
Current Ratio	5,76	11,89	13,82	10,59
Quick Ratio	5,76	11,89	13,82	10,59
Equity Ratio	0,97	0,97	0,98	0,97
Gross Profit Margin	98,56 %	100 %	100 %	100 %