JBF EIENDOM AS

8610 MO I RANA

Finances

Return on Equity

23,22 %

Current Ratio

3,29

Debt-to-Equity Ratio

3,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 785 000	1 472 000	1 343 000	1 203 000
Net Income	450 000	432 000	336 000	418 000
Total Assets	9 445 000	9 098 000	9 037 000	6 593 000
Total Equity	1 938 000	1 488 000	1 056 000	720 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 785 000	1 472 000	1 343 000	1 203 000
Expenditure	872 000	630 000	639 000	508 000
Operating Profit	913 000	843 000	704 000	695 000
Financial Income	0	0	0	0
Financial Costs	336 000	288 000	274 000	257 000
Financial Balance	−336 000	−288 000	−274 000	−257 000
Earnings Before Tax	577 000	554 000	430 000	438 000
Tax	127 000	122 000	95 000	20 000
Net Income	450 000	432 000	336 000	418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 573 000	8 707 000	8 841 000	6 366 000
Total Current Assets	873 000	391 000	196 000	228 000
Total Assets	9 445 000	9 098 000	9 037 000	6 593 000
Total Retained Equity	1 288 000	838 000	406 000	70 000
Total Equity	1 938 000	1 488 000	1 056 000	720 000
Total Long-Term Debt	7 243 000	7 419 000	7 831 000	5 820 000
Total Current Debt	265 000	191 000	150 000	53 000
Total Equity and Debt	9 445 000	9 098 000	9 037 000	6 593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	348 000	55 000	0	21 000
Other Income	1 436 000	1 417 000	1 343 000	1 182 000
Revenue	1 785 000	1 472 000	1 343 000	1 203 000
Cost of Goods Sold	215 000	0	15 000	0
Salary Costs	0	0	0	0
Depreciation	134 000	134 000	134 000	134 000
Impairment	0	0	0	0
Expenditure	872 000	630 000	639 000	508 000
Operating Profit	913 000	843 000	704 000	695 000
Financial Income	0	0	0	0
Financial Costs	336 000	288 000	274 000	257 000
Financial Balance	−336 000	−288 000	−274 000	−257 000
Dividends	0	0	0	0
Net Income	450 000	432 000	336 000	418 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 963 000	6 097 000	6 231 000	6 366 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 963 000	6 097 000	6 231 000	6 366 000
Total Fiancial Fixed Assets	2 610 000	2 610 000	2 610 000	0
Total Fixed Assets	8 573 000	8 707 000	8 841 000	6 366 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	282 000	192 000	232 000
Total Current Assets	873 000	391 000	196 000	228 000
Total Assets	9 445 000	9 098 000	9 037 000	6 593 000
Total Equity	1 938 000	1 488 000	1 056 000	720 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 243 000	7 419 000	7 831 000	5 820 000
Creditors	13 000	16 000	28 000	8 000
Unpaid Taxes	96 000	27 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	26 000	24 000	25 000	23 000
Total Current Debt	265 000	191 000	150 000	53 000
Total Equity and Debt	9 445 000	9 098 000	9 037 000	6 593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,22 %	29,03 %	31,82 %	58,06 %
Debt-to-Equity Ratio	3,74	4,99	7,42	8,08
Operating Profit Margin	51,15 %	57,27 %	52,42 %	57,77 %
Current Ratio	3,29	2,05	1,31	4,3
Quick Ratio	3,29	2,05	1,31	4,3
Equity Ratio	0,21	0,16	0,12	0,11
Gross Profit Margin	87,96 %	100 %	98,88 %	100 %