JØTRONIC ELEKTRO AS

4031 STAVANGER

Finances

Share Ownership

Return on Equity

9,89 %

Current Ratio

2,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 220 000	5 130 000	5 084 000	6 835 000
Net Income	230 000	85 000	263 000	1 210 000
Total Assets	4 020 000	3 273 000	3 289 000	4 197 000
Total Equity	2 325 000	2 594 000	2 509 000	2 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 220 000	5 130 000	5 084 000	6 835 000
Expenditure	4 934 000	5 042 000	4 760 000	5 305 000
Operating Profit	286 000	88 000	324 000	1 530 000
Financial Income	8 000	2 000	7 000	13 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	2 000	7 000	12 000
Earnings Before Tax	294 000	89 000	331 000	1 542 000
Tax	64 000	5 000	69 000	333 000
Net Income	230 000	85 000	263 000	1 210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	0	0	0
Total Current Assets	3 996 000	3 273 000	3 289 000	4 197 000
Total Assets	4 020 000	3 273 000	3 289 000	4 197 000
Total Retained Equity	2 215 000	2 484 000	2 399 000	2 137 000
Total Equity	2 325 000	2 594 000	2 509 000	2 247 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 695 000	678 000	780 000	1 950 000
Total Equity and Debt	4 020 000	3 273 000	3 289 000	4 197 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 218 000	5 058 000	5 067 000	6 835 000
Other Income	3 000	72 000	17 000	0
Revenue	5 220 000	5 130 000	5 084 000	6 835 000
Cost of Goods Sold	1 507 000	1 736 000	1 474 000	2 060 000
Salary Costs	2 820 000	2 666 000	2 624 000	2 646 000
Depreciation	2 000	0	0	8 000
Impairment	0	0	0	0
Expenditure	4 934 000	5 042 000	4 760 000	5 305 000
Operating Profit	286 000	88 000	324 000	1 530 000
Financial Income	8 000	2 000	7 000	13 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	2 000	7 000	12 000
Dividends	500 000	0	0	1 000 000
Net Income	230 000	85 000	263 000	1 210 000

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	24 000	0	0	0
Total Tangible Assets	24 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	0	0	0
Stock	1 258 000	1 022 000	887 000	858 000
Total Investments	0	0	0	0
Cash, Bank	2 073 000	1 618 000	1 976 000	2 841 000
Total Current Assets	3 996 000	3 273 000	3 289 000	4 197 000
Total Assets	4 020 000	3 273 000	3 289 000	4 197 000
Total Equity	2 325 000	2 594 000	2 509 000	2 247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	520 000	126 000	97 000	62 000
Unpaid Taxes	332 000	282 000	306 000	292 000
Dividends	500 000	0	0	1 000 000
Other Current Debt	279 000	265 000	309 000	264 000
Total Current Debt	1 695 000	678 000	780 000	1 950 000
Total Equity and Debt	4 020 000	3 273 000	3 289 000	4 197 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,89 %	3,28 %	10,48 %	53,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,48 %	1,72 %	6,37 %	22,38 %
Current Ratio	2,36	4,83	4,22	2,15
Quick Ratio	9,14	−9,51	−30,74	3,84
Equity Ratio	0,58	0,79	0,76	0,54
Gross Profit Margin	71,13 %	66,16 %	71,01 %	69,86 %