JENSEN BYGG TEAM AS

3510 HØNEFOSS

Finances

Return on Equity

121,95 %

Current Ratio

0,94

Debt-to-Equity Ratio

4,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	228 805 000	149 444 000	127 957 000	152 240 000
Net Income	5 851 000	4 561 000	1 063 000	3 049 000
Total Assets	73 680 000	66 903 000	43 336 000	56 644 000
Total Equity	4 798 000	3 947 000	3 886 000	3 823 000

Income (NOK)	2022	2021	2020	2019
Revenue	228 805 000	149 444 000	127 957 000	152 240 000
Expenditure	220 151 000	142 719 000	125 820 000	147 602 000
Operating Profit	8 654 000	6 725 000	2 137 000	4 639 000
Financial Income	6 000	1 000	5 000	1 000
Financial Costs	1 155 000	868 000	777 000	713 000
Financial Balance	−1 149 000	−867 000	−772 000	−712 000
Earnings Before Tax	7 504 000	5 858 000	1 366 000	3 926 000
Tax	1 653 000	1 297 000	303 000	877 000
Net Income	5 851 000	4 561 000	1 063 000	3 049 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 275 000	19 638 000	19 307 000	20 284 000
Total Current Assets	45 405 000	47 265 000	24 029 000	36 360 000
Total Assets	73 680 000	66 903 000	43 336 000	56 644 000
Total Retained Equity	3 798 000	2 947 000	2 886 000	2 823 000
Total Equity	4 798 000	3 947 000	3 886 000	3 823 000
Total Long-Term Debt	20 684 000	13 846 000	8 459 000	8 531 000
Total Current Debt	48 198 000	49 110 000	30 991 000	44 290 000
Total Equity and Debt	73 680 000	66 903 000	43 336 000	56 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	228 625 000	149 021 000	127 809 000	152 135 000
Other Income	180 000	422 000	148 000	105 000
Revenue	228 805 000	149 444 000	127 957 000	152 240 000
Cost of Goods Sold	165 668 000	100 102 000	83 804 000	107 035 000
Salary Costs	39 053 000	31 957 000	31 799 000	30 986 000
Depreciation	978 000	501 000	903 000	853 000
Impairment	0	0	0	0
Expenditure	220 151 000	142 719 000	125 820 000	147 602 000
Operating Profit	8 654 000	6 725 000	2 137 000	4 639 000
Financial Income	6 000	1 000	5 000	1 000
Financial Costs	1 155 000	868 000	777 000	713 000
Financial Balance	−1 149 000	−867 000	−772 000	−712 000
Dividends	5 000 000	0	1 000 000	0
Net Income	5 851 000	4 561 000	1 063 000	3 049 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	0	34 000	337 000
Real Eastate	12 737 000	5 877 000	5 937 000	5 997 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 830 000	4 746 000	4 325 000	4 854 000
Total Tangible Assets	18 567 000	10 623 000	10 262 000	10 851 000
Total Fiancial Fixed Assets	9 648 000	9 015 000	9 011 000	9 096 000
Total Fixed Assets	28 275 000	19 638 000	19 307 000	20 284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 899 000	10 600 000	7 203 000	1 061 000
Total Current Assets	45 405 000	47 265 000	24 029 000	36 360 000
Total Assets	73 680 000	66 903 000	43 336 000	56 644 000
Total Equity	4 798 000	3 947 000	3 886 000	3 823 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 684 000	13 846 000	8 459 000	8 531 000
Creditors	24 955 000	26 193 000	15 668 000	31 680 000
Unpaid Taxes	4 806 000	5 872 000	4 942 000	3 766 000
Dividends	5 000 000	0	1 000 000	0
Other Current Debt	5 504 000	8 047 000	3 480 000	7 827 000
Total Current Debt	48 198 000	49 110 000	30 991 000	44 290 000
Total Equity and Debt	73 680 000	66 903 000	43 336 000	56 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,95 %	115,56 %	27,35 %	79,75 %
Debt-to-Equity Ratio	4,31	3,51	2,18	2,23
Operating Profit Margin	3,78 %	4,5 %	1,67 %	3,05 %
Current Ratio	0,94	0,96	0,78	0,82
Quick Ratio	0,94	0,96	0,78	0,82
Equity Ratio	0,07	0,06	0,09	0,07
Gross Profit Margin	27,59 %	33,02 %	34,51 %	29,69 %