JI BYGG AS

1542 VESTBY

Finances

Return on Equity

34,32 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 010 834 000	977 771 000	647 081 000	729 425 000
Net Income	26 479 000	1 473 000	7 502 000	11 625 000
Total Assets	329 062 000	264 282 000	250 586 000	178 710 000
Total Equity	77 147 000	72 168 000	70 695 000	60 965 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 010 834 000	977 771 000	647 081 000	729 425 000
Expenditure	977 095 000	975 946 000	637 347 000	714 540 000
Operating Profit	33 739 000	1 826 000	9 734 000	14 886 000
Financial Income	352 000	198 000	92 000	255 000
Financial Costs	82 000	109 000	169 000	197 000
Financial Balance	270 000	89 000	−77 000	58 000
Earnings Before Tax	34 009 000	1 915 000	9 656 000	14 944 000
Tax	7 530 000	442 000	2 155 000	3 318 000
Net Income	26 479 000	1 473 000	7 502 000	11 625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 518 000	17 426 000	14 838 000	18 255 000
Total Current Assets	307 544 000	246 856 000	235 748 000	160 455 000
Total Assets	329 062 000	264 282 000	250 586 000	178 710 000
Total Retained Equity	76 997 000	72 018 000	70 545 000	60 815 000
Total Equity	77 147 000	72 168 000	70 695 000	60 965 000
Total Long-Term Debt	21 985 000	26 950 000	26 508 000	25 440 000
Total Current Debt	229 930 000	165 163 000	153 382 000	92 304 000
Total Equity and Debt	329 062 000	264 282 000	250 586 000	178 710 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 009 997 000	976 815 000	645 668 000	728 923 000
Other Income	836 000	956 000	1 413 000	503 000
Revenue	1 010 834 000	977 771 000	647 081 000	729 425 000
Cost of Goods Sold	864 214 000	873 158 000	547 478 000	631 572 000
Salary Costs	84 975 000	79 748 000	68 767 000	65 500 000
Depreciation	2 665 000	2 465 000	2 392 000	1 794 000
Impairment	0	0	0	0
Expenditure	977 095 000	975 946 000	637 347 000	714 540 000
Operating Profit	33 739 000	1 826 000	9 734 000	14 886 000
Financial Income	352 000	198 000	92 000	255 000
Financial Costs	82 000	109 000	169 000	197 000
Financial Balance	270 000	89 000	−77 000	58 000
Dividends	21 500 000	0	0	0
Net Income	26 479 000	1 473 000	7 502 000	11 625 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	20 000	20 000	20 000
Real Eastate	6 625 000	6 618 000	6 756 000	10 485 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 863 000	10 777 000	8 052 000	7 636 000
Total Tangible Assets	21 488 000	17 396 000	14 808 000	18 121 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	114 000
Total Fixed Assets	21 518 000	17 426 000	14 838 000	18 255 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 631 000	52 339 000	78 006 000	21 775 000
Total Current Assets	307 544 000	246 856 000	235 748 000	160 455 000
Total Assets	329 062 000	264 282 000	250 586 000	178 710 000
Total Equity	77 147 000	72 168 000	70 695 000	60 965 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 985 000	26 950 000	26 508 000	25 440 000
Creditors	125 026 000	130 186 000	125 650 000	64 526 000
Unpaid Taxes	28 190 000	15 868 000	15 355 000	16 450 000
Dividends	21 500 000	0	0	0
Other Current Debt	42 720 000	19 109 000	12 378 000	11 328 000
Total Current Debt	229 930 000	165 163 000	153 382 000	92 304 000
Total Equity and Debt	329 062 000	264 282 000	250 586 000	178 710 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,32 %	2,04 %	10,61 %	19,07 %
Debt-to-Equity Ratio	0,28	0,37	0,37	0,42
Operating Profit Margin	3,34 %	0,19 %	1,5 %	2,04 %
Current Ratio	1,34	1,49	1,54	1,74
Quick Ratio	1,34	1,49	1,54	1,74
Equity Ratio	0,23	0,27	0,28	0,34
Gross Profit Margin	14,5 %	10,7 %	15,39 %	13,42 %