JOS - EIENDOM AS

2750 GRAN

Finances

Share Ownership

Return on Equity

19,19 %

Current Ratio

8,19

Debt-to-Equity Ratio

2,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 218 000	1 129 000	562 000	428 000
Net Income	308 000	484 000	188 000	77 000
Total Assets	6 090 000	4 870 000	4 260 000	4 188 000
Total Equity	1 605 000	1 297 000	813 000	625 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 218 000	1 129 000	562 000	428 000
Expenditure	658 000	399 000	200 000	186 000
Operating Profit	561 000	730 000	362 000	242 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	172 000	114 000	125 000	147 000
Financial Balance	−166 000	−110 000	−121 000	−143 000
Earnings Before Tax	395 000	620 000	241 000	99 000
Tax	87 000	136 000	53 000	22 000
Net Income	308 000	484 000	188 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 912 000	4 094 000	3 849 000	3 864 000
Total Current Assets	1 179 000	776 000	410 000	323 000
Total Assets	6 090 000	4 870 000	4 260 000	4 188 000
Total Retained Equity	1 110 000	802 000	319 000	131 000
Total Equity	1 605 000	1 297 000	813 000	625 000
Total Long-Term Debt	4 342 000	3 331 000	3 311 000	3 509 000
Total Current Debt	144 000	242 000	135 000	53 000
Total Equity and Debt	6 090 000	4 870 000	4 260 000	4 188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	316 000	185 000	52 000	0
Other Income	902 000	944 000	510 000	428 000
Revenue	1 218 000	1 129 000	562 000	428 000
Cost of Goods Sold	220 000	12 000	0	0
Salary Costs	0	0	0	0
Depreciation	251 000	158 000	108 000	104 000
Impairment	0	0	0	0
Expenditure	658 000	399 000	200 000	186 000
Operating Profit	561 000	730 000	362 000	242 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	172 000	114 000	125 000	147 000
Financial Balance	−166 000	−110 000	−121 000	−143 000
Dividends	0	0	0	0
Net Income	308 000	484 000	188 000	77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 548 000	3 645 000	3 741 000	3 838 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 364 000	449 000	108 000	26 000
Total Tangible Assets	4 912 000	4 094 000	3 849 000	3 864 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 912 000	4 094 000	3 849 000	3 864 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 020 000	764 000	410 000	211 000
Total Current Assets	1 179 000	776 000	410 000	323 000
Total Assets	6 090 000	4 870 000	4 260 000	4 188 000
Total Equity	1 605 000	1 297 000	813 000	625 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 342 000	3 331 000	3 311 000	3 509 000
Creditors	142 000	68 000	4 000	6 000
Unpaid Taxes	0	145 000	80 000	22 000
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	1 000	1 000
Total Current Debt	144 000	242 000	135 000	53 000
Total Equity and Debt	6 090 000	4 870 000	4 260 000	4 188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,19 %	37,32 %	23,12 %	12,32 %
Debt-to-Equity Ratio	2,71	2,57	4,07	5,61
Operating Profit Margin	46,06 %	64,66 %	64,41 %	56,54 %
Current Ratio	8,19	3,21	3,04	6,09
Quick Ratio	8,19	3,21	3,04	6,09
Equity Ratio	0,26	0,27	0,19	0,15
Gross Profit Margin	81,94 %	98,94 %	100 %	100 %