JOHS BLOMDAL EIENDOM AS

5750 ODDA

Finances

Return on Equity

5,06 %

Current Ratio

37,45

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	485 000	513 000
Net Income	157 000	103 000	96 000	152 000
Total Assets	4 747 000	4 814 000	5 223 000	5 133 000
Total Equity	3 102 000	2 945 000	2 841 000	2 746 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	485 000	513 000
Expenditure	333 000	395 000	360 000	335 000
Operating Profit	147 000	85 000	125 000	177 000
Financial Income	79 000	46 000	22 000	21 000
Financial Costs	37 000	7 000	21 000	3 000
Financial Balance	42 000	39 000	1 000	18 000
Earnings Before Tax	189 000	123 000	126 000	195 000
Tax	32 000	20 000	30 000	44 000
Net Income	157 000	103 000	96 000	152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 938 000	2 123 000	2 266 000	2 451 000
Total Current Assets	2 809 000	2 691 000	2 957 000	2 682 000
Total Assets	4 747 000	4 814 000	5 223 000	5 133 000
Total Retained Equity	2 952 000	2 795 000	2 691 000	2 596 000
Total Equity	3 102 000	2 945 000	2 841 000	2 746 000
Total Long-Term Debt	1 571 000	1 834 000	2 326 000	2 317 000
Total Current Debt	75 000	35 000	55 000	71 000
Total Equity and Debt	4 747 000	4 814 000	5 223 000	5 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	480 000	480 000	480 000	513 000
Other Income	0	0	5 000	0
Revenue	480 000	480 000	485 000	513 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	202 000	199 000	198 000	198 000
Impairment	0	0	0	0
Expenditure	333 000	395 000	360 000	335 000
Operating Profit	147 000	85 000	125 000	177 000
Financial Income	79 000	46 000	22 000	21 000
Financial Costs	37 000	7 000	21 000	3 000
Financial Balance	42 000	39 000	1 000	18 000
Dividends	0	0	0	0
Net Income	157 000	103 000	96 000	152 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	40 000	25 000	12 000
Real Eastate	1 881 000	2 083 000	2 241 000	2 439 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 881 000	2 083 000	2 241 000	2 439 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 938 000	2 123 000	2 266 000	2 451 000
Stock	0	0	0	0
Total Investments	127 000	85 000	52 000	64 000
Cash, Bank	2 682 000	2 569 000	2 878 000	2 618 000
Total Current Assets	2 809 000	2 691 000	2 957 000	2 682 000
Total Assets	4 747 000	4 814 000	5 223 000	5 133 000
Total Equity	3 102 000	2 945 000	2 841 000	2 746 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 571 000	1 834 000	2 326 000	2 317 000
Creditors	1 000	1 000	0	4 000
Unpaid Taxes	20 000	0	11 000	11 000
Dividends	0	0	0	0
Other Current Debt	4 000	0	0	2 000
Total Current Debt	75 000	35 000	55 000	71 000
Total Equity and Debt	4 747 000	4 814 000	5 223 000	5 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,06 %	3,5 %	3,38 %	5,54 %
Debt-to-Equity Ratio	0,51	0,62	0,82	0,84
Operating Profit Margin	30,63 %	17,71 %	25,77 %	34,5 %
Current Ratio	37,45	76,89	53,76	37,77
Quick Ratio	37,45	76,89	53,76	37,77
Equity Ratio	0,65	0,61	0,54	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %