JOY & CO AS

0464 OSLO

Finances

Share Ownership

Return on Equity

6,95 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	12 150 000	8 762 000	2 497 000
Net Income	128 000	1 252 000	918 000
Total Assets	3 722 000	4 020 000	1 539 000
Total Equity	1 842 000	2 314 000	1 062 000

Income (NOK)	2022	2021	2020
Revenue	12 150 000	8 762 000	2 497 000
Expenditure	11 978 000	7 157 000	1 318 000
Operating Profit	173 000	1 605 000	1 180 000
Financial Income	8 000	6 000	1 000
Financial Costs	6 000	4 000	0
Financial Balance	2 000	2 000	1 000
Earnings Before Tax	176 000	1 607 000	1 181 000
Tax	47 000	355 000	263 000
Net Income	128 000	1 252 000	918 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	147 000	199 000	106 000
Total Current Assets	3 575 000	3 821 000	1 433 000
Total Assets	3 722 000	4 020 000	1 539 000
Total Retained Equity	1 692 000	2 170 000	918 000
Total Equity	1 842 000	2 314 000	1 062 000
Total Long-Term Debt	0	2 000	−27 000
Total Current Debt	1 880 000	1 705 000	505 000
Total Equity and Debt	3 722 000	4 020 000	1 539 000

Cash flow (NOK)	2022	2021	2020
Sales Income	12 100 000	8 762 000	2 497 000
Other Income	51 000	0	0
Revenue	12 150 000	8 762 000	2 497 000
Cost of Goods Sold	6 129 000	3 622 000	341 000
Salary Costs	4 267 000	2 223 000	429 000
Depreciation	0	21 000	10 000
Impairment	0	0	0
Expenditure	11 978 000	7 157 000	1 318 000
Operating Profit	173 000	1 605 000	1 180 000
Financial Income	8 000	6 000	1 000
Financial Costs	6 000	4 000	0
Financial Balance	2 000	2 000	1 000
Dividends	600 000	0	0
Net Income	128 000	1 252 000	918 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	52 000	73 000
Total Tangible Assets	0	52 000	73 000
Total Fiancial Fixed Assets	147 000	147 000	33 000
Total Fixed Assets	147 000	199 000	106 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 200 000	3 702 000	1 238 000
Total Current Assets	3 575 000	3 821 000	1 433 000
Total Assets	3 722 000	4 020 000	1 539 000
Total Equity	1 842 000	2 314 000	1 062 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	2 000	−27 000
Creditors	39 000	263 000	7 000
Unpaid Taxes	722 000	765 000	192 000
Dividends	600 000	0	0
Other Current Debt	470 000	321 000	46 000
Total Current Debt	1 880 000	1 705 000	505 000
Total Equity and Debt	3 722 000	4 020 000	1 539 000

Financial indicators	2022	2021	2020
Return on Equity	6,95 %	54,11 %	86,44 %
Debt-to-Equity Ratio	0	0	−0,03
Operating Profit Margin	1,42 %	18,32 %	47,26 %
Current Ratio	1,9	2,24	2,84
Quick Ratio	1,9	2,24	2,84
Equity Ratio	0,49	0,58	0,69
Gross Profit Margin	49,56 %	58,66 %	86,34 %