FRU JUSKE AS

4878 GRIMSTAD

Finances

Share Ownership

Return on Equity

11,36 %

Current Ratio

8,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	158 000	153 000	148 000	134 000
Net Income	80 000	73 000	67 000	63 000
Total Assets	740 000	669 000	666 000	593 000
Total Equity	704 000	710 000	638 000	571 000

Income (NOK)	2022	2021	2020	2019
Revenue	158 000	153 000	148 000	134 000
Expenditure	56 000	60 000	62 000	53 000
Operating Profit	102 000	93 000	86 000	81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	102 000	93 000	86 000	81 000
Tax	23 000	20 000	19 000	18 000
Net Income	80 000	73 000	67 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	446 000	470 000	494 000	518 000
Total Current Assets	294 000	199 000	172 000	75 000
Total Assets	740 000	669 000	666 000	593 000
Total Retained Equity	250 000	256 000	183 000	116 000
Total Equity	704 000	710 000	638 000	571 000
Total Long-Term Debt	0	2 000	4 000	5 000
Total Current Debt	36 000	−43 000	25 000	17 000
Total Equity and Debt	740 000	669 000	666 000	593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	158 000	153 000	148 000	134 000
Other Income	0	0	0	0
Revenue	158 000	153 000	148 000	134 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	0	0	0	0
Depreciation	24 000	24 000	24 000	24 000
Impairment	0	0	0	0
Expenditure	56 000	60 000	62 000	53 000
Operating Profit	102 000	93 000	86 000	81 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	80 000	73 000	67 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	446 000	470 000	494 000	518 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	446 000	470 000	494 000	518 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	446 000	470 000	494 000	518 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	38 000	2 000	0
Total Current Assets	294 000	199 000	172 000	75 000
Total Assets	740 000	669 000	666 000	593 000
Total Equity	704 000	710 000	638 000	571 000
Short-Term Group Debt	0	−100 000	0	3 000
Total Long-Term Debt	0	2 000	4 000	5 000
Creditors	2 000	4 000	0	2 000
Unpaid Taxes	33 000	31 000	5 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	36 000	−43 000	25 000	17 000
Total Equity and Debt	740 000	669 000	666 000	593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,36 %	10,28 %	10,5 %	11,03 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	64,56 %	60,78 %	58,11 %	60,45 %
Current Ratio	8,17	−4,63	6,88	4,41
Quick Ratio	8,17	−4,63	6,88	4,41
Equity Ratio	0,95	1,06	0,96	0,96
Gross Profit Margin	100 %	98,04 %	100 %	100 %