CJB REGNSKAP AS

8208 FAUSKE

Finances

Share Ownership

Return on Equity

76,55 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 306 000	5 570 000	5 403 000	4 975 000
Net Income	829 000	495 000	447 000	573 000
Total Assets	2 806 000	2 502 000	2 324 000	2 223 000
Total Equity	1 083 000	1 003 000	1 108 000	960 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 306 000	5 570 000	5 403 000	4 975 000
Expenditure	4 251 000	4 938 000	4 835 000	4 245 000
Operating Profit	1 054 000	633 000	567 000	730 000
Financial Income	10 000	6 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	10 000	6 000	4 000	7 000
Earnings Before Tax	1 064 000	639 000	571 000	737 000
Tax	235 000	143 000	123 000	164 000
Net Income	829 000	495 000	447 000	573 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	13 000	33 000	53 000
Total Current Assets	2 774 000	2 489 000	2 291 000	2 169 000
Total Assets	2 806 000	2 502 000	2 324 000	2 223 000
Total Retained Equity	783 000	703 000	808 000	660 000
Total Equity	1 083 000	1 003 000	1 108 000	960 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 723 000	1 499 000	1 216 000	1 262 000
Total Equity and Debt	2 806 000	2 502 000	2 324 000	2 223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 080 000	5 380 000	5 233 000	4 839 000
Other Income	226 000	190 000	170 000	135 000
Revenue	5 306 000	5 570 000	5 403 000	4 975 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 341 000	4 085 000	3 964 000	3 553 000
Depreciation	14 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	4 251 000	4 938 000	4 835 000	4 245 000
Operating Profit	1 054 000	633 000	567 000	730 000
Financial Income	10 000	6 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	10 000	6 000	4 000	7 000
Dividends	750 000	600 000	300 000	300 000
Net Income	829 000	495 000	447 000	573 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	13 000	33 000	53 000
Total Intangible Assets	0	13 000	33 000	53 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	0	0	0
Total Tangible Assets	32 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	13 000	33 000	53 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 047 000	1 777 000	1 693 000	1 347 000
Total Current Assets	2 774 000	2 489 000	2 291 000	2 169 000
Total Assets	2 806 000	2 502 000	2 324 000	2 223 000
Total Equity	1 083 000	1 003 000	1 108 000	960 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−4 000	6 000	32 000	72 000
Unpaid Taxes	354 000	361 000	338 000	382 000
Dividends	750 000	600 000	300 000	300 000
Other Current Debt	389 000	389 000	423 000	344 000
Total Current Debt	1 723 000	1 499 000	1 216 000	1 262 000
Total Equity and Debt	2 806 000	2 502 000	2 324 000	2 223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,55 %	49,35 %	40,34 %	59,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,86 %	11,36 %	10,49 %	14,67 %
Current Ratio	1,61	1,66	1,88	1,72
Quick Ratio	1,61	1,66	1,88	1,72
Equity Ratio	0,39	0,4	0,48	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %