JSBS AS

2080 EIDSVOLL

Finances

Return on Equity

34,61 %

Current Ratio

0,65

Debt-to-Equity Ratio

1,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	548 000	469 000	940 000	400 000
Net Income	280 000	93 000	369 000	20 000
Total Assets	2 473 000	2 542 000	2 637 000	2 588 000
Total Equity	809 000	529 000	436 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	548 000	469 000	940 000	400 000
Expenditure	151 000	299 000	358 000	281 000
Operating Profit	397 000	170 000	582 000	119 000
Financial Income	23 000	7 000	6 000	2 000
Financial Costs	56 000	53 000	109 000	96 000
Financial Balance	−33 000	−46 000	−103 000	−94 000
Earnings Before Tax	365 000	124 000	478 000	26 000
Tax	85 000	31 000	109 000	6 000
Net Income	280 000	93 000	369 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 041 000	2 047 000	1 625 000	2 463 000
Total Current Assets	432 000	495 000	1 011 000	125 000
Total Assets	2 473 000	2 542 000	2 637 000	2 588 000
Total Retained Equity	779 000	499 000	406 000	36 000
Total Equity	809 000	529 000	436 000	66 000
Total Long-Term Debt	1 002 000	1 201 000	2 038 000	2 444 000
Total Current Debt	662 000	812 000	163 000	78 000
Total Equity and Debt	2 473 000	2 542 000	2 637 000	2 588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	218 000	6 000	21 000	103 000
Other Income	330 000	463 000	919 000	297 000
Revenue	548 000	469 000	940 000	400 000
Cost of Goods Sold	0	0	1 000	0
Salary Costs	4 000	1 000	6 000	1 000
Depreciation	21 000	20 000	16 000	0
Impairment	0	0	0	0
Expenditure	151 000	299 000	358 000	281 000
Operating Profit	397 000	170 000	582 000	119 000
Financial Income	23 000	7 000	6 000	2 000
Financial Costs	56 000	53 000	109 000	96 000
Financial Balance	−33 000	−46 000	−103 000	−94 000
Dividends	0	0	0	0
Net Income	280 000	93 000	369 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 026 000	2 047 000	1 625 000	2 463 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 026 000	2 047 000	1 625 000	2 463 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	2 041 000	2 047 000	1 625 000	2 463 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	193 000	203 000	76 000
Total Current Assets	432 000	495 000	1 011 000	125 000
Total Assets	2 473 000	2 542 000	2 637 000	2 588 000
Total Equity	809 000	529 000	436 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 002 000	1 201 000	2 038 000	2 444 000
Creditors	40 000	0	1 000	34 000
Unpaid Taxes	17 000	0	−1 000	1 000
Dividends	0	0	0	0
Other Current Debt	520 000	781 000	54 000	37 000
Total Current Debt	662 000	812 000	163 000	78 000
Total Equity and Debt	2 473 000	2 542 000	2 637 000	2 588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,61 %	17,58 %	84,63 %	30,3 %
Debt-to-Equity Ratio	1,24	2,27	4,67	37,03
Operating Profit Margin	72,45 %	36,25 %	61,91 %	29,75 %
Current Ratio	0,65	0,61	6,2	1,6
Quick Ratio	0,65	0,61	6,2	1,6
Equity Ratio	0,33	0,21	0,17	0,03
Gross Profit Margin	100 %	100 %	99,89 %	100 %