JØNSRUDLØKKA BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

2,57 %

Current Ratio

8,13

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	437 000	420 000	403 000	403 000
Net Income	72 000	−205 000	75 000	64 000
Total Assets	5 671 000	5 609 000	5 718 000	5 699 000
Total Equity	2 803 000	2 730 000	2 936 000	2 860 000

Income (NOK)	2022	2021	2020	2019
Revenue	437 000	420 000	403 000	403 000
Expenditure	358 000	619 000	324 000	336 000
Operating Profit	79 000	−199 000	78 000	68 000
Financial Income	0	0	0	1 000
Financial Costs	7 000	6 000	3 000	4 000
Financial Balance	−7 000	−6 000	−3 000	−3 000
Earnings Before Tax	72 000	−205 000	75 000	64 000
Tax	0	0	0	0
Net Income	72 000	−205 000	75 000	64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 476 000	5 468 000	5 468 000	5 468 000
Total Current Assets	195 000	141 000	249 000	231 000
Total Assets	5 671 000	5 609 000	5 718 000	5 699 000
Total Retained Equity	2 802 000	2 730 000	2 935 000	2 859 000
Total Equity	2 803 000	2 730 000	2 936 000	2 860 000
Total Long-Term Debt	2 845 000	2 851 000	2 762 000	2 781 000
Total Current Debt	24 000	28 000	20 000	58 000
Total Equity and Debt	5 671 000	5 609 000	5 718 000	5 699 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	437 000	420 000	403 000	403 000
Revenue	437 000	420 000	403 000	403 000
Cost of Goods Sold	0	0	0	0
Salary Costs	16 000	16 000	15 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	358 000	619 000	324 000	336 000
Operating Profit	79 000	−199 000	78 000	68 000
Financial Income	0	0	0	1 000
Financial Costs	7 000	6 000	3 000	4 000
Financial Balance	−7 000	−6 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	72 000	−205 000	75 000	64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 468 000	5 468 000	5 468 000	5 468 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 468 000	5 468 000	5 468 000	5 468 000
Total Fiancial Fixed Assets	8 000	0	0	0
Total Fixed Assets	5 476 000	5 468 000	5 468 000	5 468 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	117 000	228 000	190 000
Total Current Assets	195 000	141 000	249 000	231 000
Total Assets	5 671 000	5 609 000	5 718 000	5 699 000
Total Equity	2 803 000	2 730 000	2 936 000	2 860 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 845 000	2 851 000	2 762 000	2 781 000
Creditors	3 000	7 000	2 000	38 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	21 000	18 000	19 000
Total Current Debt	24 000	28 000	20 000	58 000
Total Equity and Debt	5 671 000	5 609 000	5 718 000	5 699 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,57 %	−7,51 %	2,55 %	2,24 %
Debt-to-Equity Ratio	1,01	1,04	0,94	0,97
Operating Profit Margin	18,08 %	−47,38 %	19,35 %	16,87 %
Current Ratio	8,13	5,04	12,45	3,98
Quick Ratio	8,13	5,04	12,45	3,98
Equity Ratio	0,49	0,49	0,51	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %