JÆR GROSSISTEN AS

4340 BRYNE

Finances

Share Ownership

Return on Equity

188,02 %

Current Ratio

0,88

Debt-to-Equity Ratio

6,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 029 000	14 162 000	9 590 000	8 783 000
Net Income	408 000	479 000	939 000	980 000
Total Assets	6 063 000	5 993 000	3 648 000	2 048 000
Total Equity	217 000	197 000	189 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 029 000	14 162 000	9 590 000	8 783 000
Expenditure	20 276 000	13 507 000	8 374 000	7 526 000
Operating Profit	753 000	655 000	1 216 000	1 257 000
Financial Income	0	0	0	0
Financial Costs	231 000	38 000	12 000	0
Financial Balance	−231 000	−38 000	−12 000	0
Earnings Before Tax	522 000	617 000	1 204 000	1 257 000
Tax	114 000	138 000	265 000	276 000
Net Income	408 000	479 000	939 000	980 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 129 000	1 657 000	810 000	0
Total Current Assets	3 933 000	4 336 000	2 838 000	2 048 000
Total Assets	6 063 000	5 993 000	3 648 000	2 048 000
Total Retained Equity	187 000	167 000	159 000	0
Total Equity	217 000	197 000	189 000	30 000
Total Long-Term Debt	1 379 000	1 548 000	600 000	0
Total Current Debt	4 467 000	4 248 000	2 858 000	2 018 000
Total Equity and Debt	6 063 000	5 993 000	3 648 000	2 048 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 029 000	14 162 000	9 590 000	8 783 000
Other Income	0	0	0	0
Revenue	21 029 000	14 162 000	9 590 000	8 783 000
Cost of Goods Sold	17 720 000	11 501 000	7 965 000	7 399 000
Salary Costs	553 000	746 000	126 000	0
Depreciation	383 000	208 000	53 000	0
Impairment	0	0	0	0
Expenditure	20 276 000	13 507 000	8 374 000	7 526 000
Operating Profit	753 000	655 000	1 216 000	1 257 000
Financial Income	0	0	0	0
Financial Costs	231 000	38 000	12 000	0
Financial Balance	−231 000	−38 000	−12 000	0
Dividends	0	0	0	0
Net Income	408 000	479 000	939 000	980 000

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	1 274 000	1 657 000	810 000	0
Total Tangible Assets	1 274 000	1 657 000	810 000	0
Total Fiancial Fixed Assets	856 000	0	0	0
Total Fixed Assets	2 129 000	1 657 000	810 000	0
Stock	1 923 000	1 144 000	608 000	0
Total Investments	0	0	0	0
Cash, Bank	21 000	360 000	209 000	95 000
Total Current Assets	3 933 000	4 336 000	2 838 000	2 048 000
Total Assets	6 063 000	5 993 000	3 648 000	2 048 000
Total Equity	217 000	197 000	189 000	30 000
Short-Term Group Debt	1 296 000	0	1 000 000	0
Total Long-Term Debt	1 379 000	1 548 000	600 000	0
Creditors	1 833 000	3 566 000	1 721 000	745 000
Unpaid Taxes	50 000	58 000	77 000	16 000
Dividends	0	0	0	0
Other Current Debt	98 000	169 000	47 000	0
Total Current Debt	4 467 000	4 248 000	2 858 000	2 018 000
Total Equity and Debt	6 063 000	5 993 000	3 648 000	2 048 000

Financial indicators	2022	2021	2020	2019
Return on Equity	188,02 %	243,15 %	496,83 %	3 266,67 %
Debt-to-Equity Ratio	6,35	7,86	3,17	0
Operating Profit Margin	3,58 %	4,63 %	12,68 %	14,31 %
Current Ratio	0,88	1,02	0,99	1,01
Quick Ratio	1,55	1,4	1,26	1,01
Equity Ratio	0,04	0,03	0,05	0,01
Gross Profit Margin	15,74 %	18,79 %	16,94 %	15,76 %