JOTNE FMV VEST AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

−8,98 %

Current Ratio

11,3

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 104 000	7 455 000	7 358 000	6 246 000
Net Income	−1 512 000	−4 315 000	509 000	553 000
Total Assets	27 912 000	27 662 000	27 767 000	23 865 000
Total Equity	16 834 000	18 347 000	18 429 000	18 502 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 104 000	7 455 000	7 358 000	6 246 000
Expenditure	7 929 000	12 934 000	6 691 000	5 412 000
Operating Profit	−1 824 000	−5 479 000	668 000	834 000
Financial Income	113 000	17 000	19 000	39 000
Financial Costs	227 000	70 000	34 000	165 000
Financial Balance	−114 000	−53 000	−15 000	−126 000
Earnings Before Tax	−1 939 000	−5 532 000	653 000	708 000
Tax	−426 000	−1 217 000	144 000	156 000
Net Income	−1 512 000	−4 315 000	509 000	553 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 959 000	20 130 000	17 124 000	17 412 000
Total Current Assets	7 953 000	7 532 000	10 643 000	6 453 000
Total Assets	27 912 000	27 662 000	27 767 000	23 865 000
Total Retained Equity	0	0	3 177 000	3 250 000
Total Equity	16 834 000	18 347 000	18 429 000	18 502 000
Total Long-Term Debt	10 373 000	8 608 000	7 611 000	3 424 000
Total Current Debt	704 000	707 000	1 727 000	1 939 000
Total Equity and Debt	27 912 000	27 662 000	27 767 000	23 865 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 104 000	7 455 000	7 358 000	6 246 000
Other Income	0	0	0	0
Revenue	6 104 000	7 455 000	7 358 000	6 246 000
Cost of Goods Sold	369 000	230 000	262 000	348 000
Salary Costs	192 000	97 000	131 000	128 000
Depreciation	264 000	267 000	290 000	321 000
Impairment	0	0	0	0
Expenditure	7 929 000	12 934 000	6 691 000	5 412 000
Operating Profit	−1 824 000	−5 479 000	668 000	834 000
Financial Income	113 000	17 000	19 000	39 000
Financial Costs	227 000	70 000	34 000	165 000
Financial Balance	−114 000	−53 000	−15 000	−126 000
Dividends	0	0	0	0
Net Income	−1 512 000	−4 315 000	509 000	553 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 455 000	16 707 000	16 960 000	17 212 000
Machinery and Plant Facilities	0	11 000	26 000	63 000
Fixtures	0	0	0	0
Total Tangible Assets	16 455 000	16 718 000	16 985 000	17 275 000
Total Fiancial Fixed Assets	3 504 000	3 412 000	139 000	137 000
Total Fixed Assets	19 959 000	20 130 000	17 124 000	17 412 000
Stock	7 398 000	5 744 000	8 723 000	4 034 000
Total Investments	0	0	0	0
Cash, Bank	233 000	244 000	590 000	1 542 000
Total Current Assets	7 953 000	7 532 000	10 643 000	6 453 000
Total Assets	27 912 000	27 662 000	27 767 000	23 865 000
Total Equity	16 834 000	18 347 000	18 429 000	18 502 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 373 000	8 608 000	7 611 000	3 424 000
Creditors	561 000	325 000	1 059 000	680 000
Unpaid Taxes	31 000	54 000	5 000	12 000
Dividends	0	0	0	0
Other Current Debt	111 000	328 000	663 000	1 247 000
Total Current Debt	704 000	707 000	1 727 000	1 939 000
Total Equity and Debt	27 912 000	27 662 000	27 767 000	23 865 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,98 %	−23,52 %	2,76 %	2,99 %
Debt-to-Equity Ratio	0,62	0,47	0,41	0,19
Operating Profit Margin	−29,88 %	−73,49 %	9,08 %	13,35 %
Current Ratio	11,3	10,65	6,16	3,33
Quick Ratio	−1,19	−1,5	−1,52	−3,08
Equity Ratio	0,6	0,66	0,66	0,78
Gross Profit Margin	93,95 %	96,91 %	96,44 %	94,43 %