JOKELID BYGG AS

4735 EVJE

Finances

Share Ownership

Return on Equity

42,72 %

Current Ratio

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 942 000	4 347 000	3 805 000	1 178 000
Net Income	173 000	−194 000	−12 000	−98 000
Total Assets	1 618 000	1 871 000	657 000	648 000
Total Equity	405 000	232 000	426 000	439 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 942 000	4 347 000	3 805 000	1 178 000
Expenditure	5 686 000	4 577 000	3 814 000	1 305 000
Operating Profit	257 000	−231 000	−8 000	−127 000
Financial Income	0	0	0	0
Financial Costs	21 000	8 000	8 000	1 000
Financial Balance	−21 000	−8 000	−8 000	−1 000
Earnings Before Tax	235 000	−239 000	−16 000	−127 000
Tax	62 000	−45 000	−4 000	−30 000
Net Income	173 000	−194 000	−12 000	−98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	782 000	738 000	305 000	291 000
Total Current Assets	837 000	1 133 000	352 000	357 000
Total Assets	1 618 000	1 871 000	657 000	648 000
Total Retained Equity	355 000	182 000	376 000	389 000
Total Equity	405 000	232 000	426 000	439 000
Total Long-Term Debt	373 000	400 000	0	0
Total Current Debt	840 000	1 239 000	231 000	209 000
Total Equity and Debt	1 618 000	1 871 000	657 000	648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 942 000	4 664 000	3 805 000	1 178 000
Other Income	0	−318 000	0	0
Revenue	5 942 000	4 347 000	3 805 000	1 178 000
Cost of Goods Sold	3 691 000	3 332 000	2 774 000	764 000
Salary Costs	1 307 000	827 000	675 000	359 000
Depreciation	134 000	88 000	71 000	27 000
Impairment	0	0	0	0
Expenditure	5 686 000	4 577 000	3 814 000	1 305 000
Operating Profit	257 000	−231 000	−8 000	−127 000
Financial Income	0	0	0	0
Financial Costs	21 000	8 000	8 000	1 000
Financial Balance	−21 000	−8 000	−8 000	−1 000
Dividends	0	0	0	0
Net Income	173 000	−194 000	−12 000	−98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	75 000	33 000	30 000
Real Eastate	440 000	350 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	329 000	313 000	272 000	262 000
Total Tangible Assets	769 000	663 000	272 000	262 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	782 000	738 000	305 000	291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	201 000	136 000	250 000	225 000
Total Current Assets	837 000	1 133 000	352 000	357 000
Total Assets	1 618 000	1 871 000	657 000	648 000
Total Equity	405 000	232 000	426 000	439 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	373 000	400 000	0	0
Creditors	473 000	550 000	11 000	39 000
Unpaid Taxes	137 000	139 000	123 000	100 000
Dividends	0	0	0	0
Other Current Debt	230 000	550 000	97 000	70 000
Total Current Debt	840 000	1 239 000	231 000	209 000
Total Equity and Debt	1 618 000	1 871 000	657 000	648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,72 %	−83,62 %	−2,82 %	−22,32 %
Debt-to-Equity Ratio	0,92	1,72	0	0
Operating Profit Margin	4,33 %	−5,31 %	−0,21 %	−10,78 %
Current Ratio	1	0,91	1,52	1,71
Quick Ratio	1	0,91	1,52	1,71
Equity Ratio	0,25	0,12	0,65	0,68
Gross Profit Margin	37,88 %	23,35 %	27,1 %	35,14 %