J.B. EIENDOM AS

2074 EIDSVOLL VERK

Finances

Share Ownership

Return on Equity

66,89 %

Current Ratio

3,87

Debt-to-Equity Ratio

0,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 428 000	20 000	11 963 000	7 930 000
Net Income	1 192 000	−159 000	149 000	678 000
Total Assets	4 236 000	9 974 000	3 075 000	6 935 000
Total Equity	1 782 000	1 089 000	1 348 000	1 199 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 428 000	20 000	11 963 000	7 930 000
Expenditure	15 489 000	78 000	11 509 000	6 728 000
Operating Profit	1 939 000	−58 000	454 000	1 202 000
Financial Income	4 000	0	2 000	7 000
Financial Costs	459 000	101 000	265 000	334 000
Financial Balance	−455 000	−101 000	−263 000	−327 000
Earnings Before Tax	1 484 000	−159 000	191 000	876 000
Tax	291 000	0	42 000	198 000
Net Income	1 192 000	−159 000	149 000	678 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	26 000
Total Current Assets	4 236 000	9 974 000	3 075 000	6 908 000
Total Assets	4 236 000	9 974 000	3 075 000	6 935 000
Total Retained Equity	1 760 000	1 068 000	1 327 000	1 178 000
Total Equity	1 782 000	1 089 000	1 348 000	1 199 000
Total Long-Term Debt	1 360 000	5 670 000	1 200 000	3 990 000
Total Current Debt	1 095 000	3 214 000	526 000	1 745 000
Total Equity and Debt	4 236 000	9 974 000	3 075 000	6 935 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 428 000	20 000	11 843 000	8 050 000
Other Income	0	0	120 000	−120 000
Revenue	17 428 000	20 000	11 963 000	7 930 000
Cost of Goods Sold	15 353 000	−37 000	11 321 000	6 361 000
Salary Costs	0	0	6 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 489 000	78 000	11 509 000	6 728 000
Operating Profit	1 939 000	−58 000	454 000	1 202 000
Financial Income	4 000	0	2 000	7 000
Financial Costs	459 000	101 000	265 000	334 000
Financial Balance	−455 000	−101 000	−263 000	−327 000
Dividends	500 000	100 000	0	0
Net Income	1 192 000	−159 000	149 000	678 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	26 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	26 000
Stock	2 170 000	9 616 000	2 072 000	5 954 000
Total Investments	0	0	0	0
Cash, Bank	1 130 000	179 000	957 000	908 000
Total Current Assets	4 236 000	9 974 000	3 075 000	6 908 000
Total Assets	4 236 000	9 974 000	3 075 000	6 935 000
Total Equity	1 782 000	1 089 000	1 348 000	1 199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 360 000	5 670 000	1 200 000	3 990 000
Creditors	71 000	922 000	420 000	851 000
Unpaid Taxes	0	0	0	0
Dividends	500 000	100 000	0	0
Other Current Debt	233 000	2 292 000	91 000	732 000
Total Current Debt	1 095 000	3 214 000	526 000	1 745 000
Total Equity and Debt	4 236 000	9 974 000	3 075 000	6 935 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,89 %	−14,6 %	11,05 %	56,55 %
Debt-to-Equity Ratio	0,76	5,21	0,89	3,33
Operating Profit Margin	11,13 %	−290 %	3,8 %	15,16 %
Current Ratio	3,87	3,1	5,85	3,96
Quick Ratio	−3,94	−1,56	−1,99	−1,64
Equity Ratio	0,42	0,11	0,44	0,17
Gross Profit Margin	11,91 %	285 %	5,37 %	19,79 %