JOHNSEN & JENSEN AS

4314 SANDNES

Finances

Share Ownership

Return on Equity

10,16 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 405 000	12 501 000	8 770 000	10 516 000
Net Income	288 000	337 000	181 000	−302 000
Total Assets	4 879 000	4 703 000	3 941 000	3 888 000
Total Equity	2 834 000	2 546 000	2 209 000	2 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 405 000	12 501 000	8 770 000	10 516 000
Expenditure	11 030 000	12 064 000	8 530 000	10 900 000
Operating Profit	375 000	437 000	240 000	−384 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	5 000	8 000	4 000
Financial Balance	−5 000	−5 000	−8 000	−3 000
Earnings Before Tax	370 000	432 000	233 000	−387 000
Tax	81 000	95 000	51 000	−85 000
Net Income	288 000	337 000	181 000	−302 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	826 000	1 104 000	1 143 000	500 000
Total Current Assets	4 053 000	3 599 000	2 799 000	3 388 000
Total Assets	4 879 000	4 703 000	3 941 000	3 888 000
Total Retained Equity	2 410 000	2 121 000	1 785 000	1 603 000
Total Equity	2 834 000	2 546 000	2 209 000	2 028 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 045 000	2 157 000	1 732 000	1 860 000
Total Equity and Debt	4 879 000	4 703 000	3 941 000	3 888 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 343 000	12 474 000	8 770 000	10 516 000
Other Income	61 000	27 000	0	0
Revenue	11 405 000	12 501 000	8 770 000	10 516 000
Cost of Goods Sold	4 850 000	6 335 000	3 135 000	5 074 000
Salary Costs	4 913 000	4 570 000	4 242 000	4 810 000
Depreciation	237 000	317 000	342 000	255 000
Impairment	0	0	0	0
Expenditure	11 030 000	12 064 000	8 530 000	10 900 000
Operating Profit	375 000	437 000	240 000	−384 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	5 000	8 000	4 000
Financial Balance	−5 000	−5 000	−8 000	−3 000
Dividends	0	0	0	0
Net Income	288 000	337 000	181 000	−302 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	48 000	59 000	85 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	793 000	1 057 000	1 084 000	415 000
Total Tangible Assets	793 000	1 057 000	1 084 000	415 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	826 000	1 104 000	1 143 000	500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	436 000	942 000	143 000	146 000
Total Current Assets	4 053 000	3 599 000	2 799 000	3 388 000
Total Assets	4 879 000	4 703 000	3 941 000	3 888 000
Total Equity	2 834 000	2 546 000	2 209 000	2 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	471 000	824 000	439 000	233 000
Unpaid Taxes	847 000	673 000	519 000	757 000
Dividends	0	0	0	0
Other Current Debt	659 000	576 000	512 000	518 000
Total Current Debt	2 045 000	2 157 000	1 732 000	1 860 000
Total Equity and Debt	4 879 000	4 703 000	3 941 000	3 888 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,16 %	13,24 %	8,19 %	−14,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,29 %	3,5 %	2,74 %	−3,65 %
Current Ratio	1,98	1,67	1,62	1,82
Quick Ratio	1,98	1,67	1,62	1,82
Equity Ratio	0,58	0,54	0,56	0,52
Gross Profit Margin	57,47 %	49,32 %	64,25 %	51,75 %