ANDERS JUBERG AS

7725 STEINKJER

Finances

Share Ownership

Return on Equity

21,02 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 075 000	74 406 000	77 098 000	65 352 000
Net Income	325 000	449 000	619 000	505 000
Total Assets	7 610 000	8 133 000	8 391 000	7 089 000
Total Equity	1 546 000	1 708 000	1 259 000	1 064 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 075 000	74 406 000	77 098 000	65 352 000
Expenditure	71 674 000	73 830 000	76 307 000	64 718 000
Operating Profit	401 000	577 000	791 000	634 000
Financial Income	21 000	2 000	5 000	17 000
Financial Costs	0	0	1 000	1 000
Financial Balance	21 000	2 000	4 000	16 000
Earnings Before Tax	422 000	578 000	795 000	650 000
Tax	97 000	130 000	176 000	145 000
Net Income	325 000	449 000	619 000	505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	522 000	251 000	210 000	294 000
Total Current Assets	7 088 000	7 881 000	8 181 000	6 795 000
Total Assets	7 610 000	8 133 000	8 391 000	7 089 000
Total Retained Equity	1 056 000	1 218 000	769 000	574 000
Total Equity	1 546 000	1 708 000	1 259 000	1 064 000
Total Long-Term Debt	10 000	10 000	16 000	28 000
Total Current Debt	6 054 000	6 415 000	7 116 000	5 997 000
Total Equity and Debt	7 610 000	8 133 000	8 391 000	7 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	70 793 000	73 441 000	76 170 000	64 034 000
Other Income	1 281 000	965 000	928 000	1 318 000
Revenue	72 075 000	74 406 000	77 098 000	65 352 000
Cost of Goods Sold	59 830 000	62 232 000	64 568 000	54 211 000
Salary Costs	4 524 000	4 268 000	4 456 000	4 198 000
Depreciation	121 000	93 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	71 674 000	73 830 000	76 307 000	64 718 000
Operating Profit	401 000	577 000	791 000	634 000
Financial Income	21 000	2 000	5 000	17 000
Financial Costs	0	0	1 000	1 000
Financial Balance	21 000	2 000	4 000	16 000
Dividends	0	0	424 000	470 000
Net Income	325 000	449 000	619 000	505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	522 000	251 000	210 000	294 000
Total Tangible Assets	522 000	251 000	210 000	294 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	522 000	251 000	210 000	294 000
Stock	5 137 000	4 919 000	4 744 000	4 460 000
Total Investments	0	0	0	0
Cash, Bank	1 261 000	2 164 000	2 699 000	1 728 000
Total Current Assets	7 088 000	7 881 000	8 181 000	6 795 000
Total Assets	7 610 000	8 133 000	8 391 000	7 089 000
Total Equity	1 546 000	1 708 000	1 259 000	1 064 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	10 000	16 000	28 000
Creditors	4 649 000	5 023 000	5 029 000	4 103 000
Unpaid Taxes	294 000	231 000	388 000	354 000
Dividends	0	0	424 000	470 000
Other Current Debt	1 014 000	1 025 000	1 087 000	927 000
Total Current Debt	6 054 000	6 415 000	7 116 000	5 997 000
Total Equity and Debt	7 610 000	8 133 000	8 391 000	7 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,02 %	26,29 %	49,17 %	47,46 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,03
Operating Profit Margin	0,56 %	0,78 %	1,03 %	0,97 %
Current Ratio	1,17	1,23	1,15	1,13
Quick Ratio	7,73	5,27	3,45	4,42
Equity Ratio	0,2	0,21	0,15	0,15
Gross Profit Margin	16,99 %	16,36 %	16,25 %	17,05 %