JOKSTAD ELEKTRO AS

3350 PRESTFOSS

Finances

Share Ownership

Return on Equity

42,75 %

Current Ratio

1,57

Debt-to-Equity Ratio

1,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 788 000	11 213 000	2 961 000	2 938 000
Net Income	640 000	278 000	27 000	188 000
Total Assets	7 522 000	6 394 000	3 856 000	1 746 000
Total Equity	1 497 000	857 000	580 000	553 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 788 000	11 213 000	2 961 000	2 938 000
Expenditure	13 868 000	10 783 000	2 898 000	2 677 000
Operating Profit	920 000	431 000	63 000	261 000
Financial Income	1 000	0	0	0
Financial Costs	100 000	75 000	29 000	20 000
Financial Balance	−99 000	−75 000	−29 000	−20 000
Earnings Before Tax	821 000	356 000	34 000	241 000
Tax	181 000	78 000	8 000	53 000
Net Income	640 000	278 000	27 000	188 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 607 000	1 866 000	1 979 000	421 000
Total Current Assets	5 915 000	4 528 000	1 877 000	1 325 000
Total Assets	7 522 000	6 394 000	3 856 000	1 746 000
Total Retained Equity	1 447 000	813 000	535 000	508 000
Total Equity	1 497 000	857 000	580 000	553 000
Total Long-Term Debt	2 246 000	2 373 000	2 473 000	441 000
Total Current Debt	3 779 000	3 164 000	803 000	752 000
Total Equity and Debt	7 522 000	6 394 000	3 856 000	1 746 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 788 000	11 213 000	2 961 000	2 938 000
Other Income	0	0	0	0
Revenue	14 788 000	11 213 000	2 961 000	2 938 000
Cost of Goods Sold	6 670 000	5 427 000	1 116 000	1 209 000
Salary Costs	5 838 000	4 406 000	1 367 000	1 048 000
Depreciation	575 000	467 000	147 000	110 000
Impairment	0	0	0	0
Expenditure	13 868 000	10 783 000	2 898 000	2 677 000
Operating Profit	920 000	431 000	63 000	261 000
Financial Income	1 000	0	0	0
Financial Costs	100 000	75 000	29 000	20 000
Financial Balance	−99 000	−75 000	−29 000	−20 000
Dividends	0	0	0	0
Net Income	640 000	278 000	27 000	188 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 607 000	1 866 000	1 979 000	421 000
Total Tangible Assets	1 607 000	1 866 000	1 979 000	421 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 607 000	1 866 000	1 979 000	421 000
Stock	262 000	510 000	414 000	80 000
Total Investments	0	0	0	0
Cash, Bank	1 503 000	1 809 000	645 000	386 000
Total Current Assets	5 915 000	4 528 000	1 877 000	1 325 000
Total Assets	7 522 000	6 394 000	3 856 000	1 746 000
Total Equity	1 497 000	857 000	580 000	553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 246 000	2 373 000	2 473 000	441 000
Creditors	1 135 000	1 414 000	501 000	175 000
Unpaid Taxes	714 000	843 000	114 000	275 000
Dividends	0	0	0	0
Other Current Debt	1 706 000	825 000	188 000	247 000
Total Current Debt	3 779 000	3 164 000	803 000	752 000
Total Equity and Debt	7 522 000	6 394 000	3 856 000	1 746 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,75 %	32,44 %	4,66 %	34 %
Debt-to-Equity Ratio	1,5	2,77	4,26	0,8
Operating Profit Margin	6,22 %	3,84 %	2,13 %	8,88 %
Current Ratio	1,57	1,43	2,34	1,76
Quick Ratio	1,68	1,71	4,83	1,97
Equity Ratio	0,2	0,13	0,15	0,32
Gross Profit Margin	54,9 %	51,6 %	62,31 %	58,85 %