JOHNSSON & AARSUND EIENDOM AS

6693 MJOSUNDET

Finances

Share Ownership

Return on Equity

6 200 %

Current Ratio

2,12

Debt-to-Equity Ratio

7 361

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 970 000	1 467 000	1 427 000	0
Net Income	62 000	−281 000	40 000	−21 000
Total Assets	8 006 000	6 541 000	6 394 000	50 000
Total Equity	1 000	−61 000	219 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 970 000	1 467 000	1 427 000	0
Expenditure	2 631 000	1 610 000	1 172 000	29 000
Operating Profit	339 000	−142 000	255 000	−29 000
Financial Income	3 000	8 000	2 000	2 000
Financial Costs	263 000	226 000	206 000	0
Financial Balance	−260 000	−218 000	−204 000	2 000
Earnings Before Tax	79 000	−360 000	51 000	−28 000
Tax	17 000	−79 000	11 000	−7 000
Net Income	62 000	−281 000	40 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 641 000	5 716 000	5 881 000	7 000
Total Current Assets	1 366 000	826 000	513 000	43 000
Total Assets	8 006 000	6 541 000	6 394 000	50 000
Total Retained Equity	−199 000	−261 000	19 000	−21 000
Total Equity	1 000	−61 000	219 000	9 000
Total Long-Term Debt	7 361 000	6 045 000	6 089 000	0
Total Current Debt	644 000	558 000	86 000	41 000
Total Equity and Debt	8 006 000	6 541 000	6 394 000	50 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 970 000	1 467 000	1 427 000	0
Other Income	0	0	0	0
Revenue	2 970 000	1 467 000	1 427 000	0
Cost of Goods Sold	392 000	93 000	107 000	0
Salary Costs	50 000	36 000	10 000	0
Depreciation	302 000	243 000	209 000	0
Impairment	0	0	0	0
Expenditure	2 631 000	1 610 000	1 172 000	29 000
Operating Profit	339 000	−142 000	255 000	−29 000
Financial Income	3 000	8 000	2 000	2 000
Financial Costs	263 000	226 000	206 000	0
Financial Balance	−260 000	−218 000	−204 000	2 000
Dividends	0	0	0	0
Net Income	62 000	−281 000	40 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	58 000	75 000	0	7 000
Real Eastate	4 733 000	4 904 000	5 075 000	0
Machinery and Plant Facilities	1 490 000	246 000	179 000	0
Fixtures	66 000	104 000	150 000	0
Total Tangible Assets	6 290 000	5 254 000	5 404 000	0
Total Fiancial Fixed Assets	293 000	387 000	477 000	0
Total Fixed Assets	6 641 000	5 716 000	5 881 000	7 000
Stock	35 000	15 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 098 000	355 000	472 000	43 000
Total Current Assets	1 366 000	826 000	513 000	43 000
Total Assets	8 006 000	6 541 000	6 394 000	50 000
Total Equity	1 000	−61 000	219 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 361 000	6 045 000	6 089 000	0
Creditors	106 000	126 000	63 000	0
Unpaid Taxes	38 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	500 000	433 000	23 000	41 000
Total Current Debt	644 000	558 000	86 000	41 000
Total Equity and Debt	8 006 000	6 541 000	6 394 000	50 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6 200 %	460,66 %	18,26 %	−233,33 %
Debt-to-Equity Ratio	7 361	−99,1	27,8	0
Operating Profit Margin	11,41 %	−9,68 %	17,87 %	-
Current Ratio	2,12	1,48	5,97	1,05
Quick Ratio	2,24	1,52	5,97	1,05
Equity Ratio	0	−0,01	0,03	0,18
Gross Profit Margin	86,8 %	93,66 %	92,5 %	-