JOKO-EIENDOM AS

9300 FINNSNES

Finances

Share Ownership

Return on Equity

35,8 %

Current Ratio

4,17

Debt-to-Equity Ratio

0,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	172 000	80 000	48 000	4 000
Net Income	92 000	33 000	19 000	0
Total Assets	468 000	388 000	382 000	387 000
Total Equity	257 000	166 000	133 000	114 000

Income (NOK)	2022	2021	2020	2019
Revenue	172 000	80 000	48 000	4 000
Expenditure	43 000	27 000	12 000	1 000
Operating Profit	129 000	53 000	36 000	3 000
Financial Income	0	0	0	0
Financial Costs	12 000	12 000	13 000	3 000
Financial Balance	−12 000	−12 000	−13 000	−3 000
Earnings Before Tax	118 000	42 000	23 000	0
Tax	26 000	9 000	4 000	0
Net Income	92 000	33 000	19 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	372 000	372 000	372 000	372 000
Total Current Assets	96 000	16 000	10 000	15 000
Total Assets	468 000	388 000	382 000	387 000
Total Retained Equity	137 000	46 000	13 000	−6 000
Total Equity	257 000	166 000	133 000	114 000
Total Long-Term Debt	188 000	216 000	245 000	273 000
Total Current Debt	23 000	6 000	4 000	0
Total Equity and Debt	468 000	388 000	382 000	387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	172 000	80 000	48 000	4 000
Revenue	172 000	80 000	48 000	4 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	43 000	27 000	12 000	1 000
Operating Profit	129 000	53 000	36 000	3 000
Financial Income	0	0	0	0
Financial Costs	12 000	12 000	13 000	3 000
Financial Balance	−12 000	−12 000	−13 000	−3 000
Dividends	0	0	0	0
Net Income	92 000	33 000	19 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	372 000	372 000	372 000	372 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	372 000	372 000	372 000	372 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	372 000	372 000	372 000	372 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	96 000	16 000	10 000	15 000
Total Current Assets	96 000	16 000	10 000	15 000
Total Assets	468 000	388 000	382 000	387 000
Total Equity	257 000	166 000	133 000	114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	188 000	216 000	245 000	273 000
Creditors	−4 000	−5 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	0	0
Total Current Debt	23 000	6 000	4 000	0
Total Equity and Debt	468 000	388 000	382 000	387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,8 %	19,88 %	14,29 %	0 %
Debt-to-Equity Ratio	0,73	1,3	1,84	2,39
Operating Profit Margin	75 %	66,25 %	75 %	75 %
Current Ratio	4,17	2,67	2,5	-
Quick Ratio	4,17	2,67	2,5	-
Equity Ratio	0,55	0,43	0,35	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %