JACOB MEYER BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

0,43 %

Current Ratio

2,33

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 121 000	1 049 000	1 735 000	991 000
Net Income	98 000	−105 000	866 000	109 000
Total Assets	32 436 000	32 323 000	32 379 000	32 484 000
Total Equity	22 553 000	22 456 000	22 561 000	21 695 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 121 000	1 049 000	1 735 000	991 000
Expenditure	1 017 000	1 149 000	854 000	853 000
Operating Profit	103 000	−100 000	881 000	139 000
Financial Income	1 000	0	0	0
Financial Costs	6 000	5 000	15 000	30 000
Financial Balance	−5 000	−5 000	−15 000	−30 000
Earnings Before Tax	98 000	−105 000	866 000	109 000
Tax	0	0	0	0
Net Income	98 000	−105 000	866 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 096 000	32 080 000	32 080 000	32 080 000
Total Current Assets	340 000	243 000	299 000	404 000
Total Assets	32 436 000	32 323 000	32 379 000	32 484 000
Total Retained Equity	22 551 000	22 454 000	22 559 000	21 693 000
Total Equity	22 553 000	22 456 000	22 561 000	21 695 000
Total Long-Term Debt	9 736 000	9 728 000	9 737 000	10 525 000
Total Current Debt	146 000	139 000	81 000	264 000
Total Equity and Debt	32 436 000	32 323 000	32 379 000	32 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 121 000	1 049 000	1 735 000	991 000
Revenue	1 121 000	1 049 000	1 735 000	991 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	34 000	33 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 017 000	1 149 000	854 000	853 000
Operating Profit	103 000	−100 000	881 000	139 000
Financial Income	1 000	0	0	0
Financial Costs	6 000	5 000	15 000	30 000
Financial Balance	−5 000	−5 000	−15 000	−30 000
Dividends	0	0	0	0
Net Income	98 000	−105 000	866 000	109 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 080 000	31 080 000	31 080 000	31 080 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 000 000	1 000 000	1 000 000	1 000 000
Total Tangible Assets	32 080 000	32 080 000	32 080 000	32 080 000
Total Fiancial Fixed Assets	16 000	0	0	0
Total Fixed Assets	32 096 000	32 080 000	32 080 000	32 080 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	251 000	231 000	298 000	212 000
Total Current Assets	340 000	243 000	299 000	404 000
Total Assets	32 436 000	32 323 000	32 379 000	32 484 000
Total Equity	22 553 000	22 456 000	22 561 000	21 695 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 736 000	9 728 000	9 737 000	10 525 000
Creditors	146 000	139 000	81 000	264 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	146 000	139 000	81 000	264 000
Total Equity and Debt	32 436 000	32 323 000	32 379 000	32 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,43 %	−0,47 %	3,84 %	0,5 %
Debt-to-Equity Ratio	0,43	0,43	0,43	0,49
Operating Profit Margin	9,19 %	−9,53 %	50,78 %	14,03 %
Current Ratio	2,33	1,75	3,69	1,53
Quick Ratio	2,33	1,75	3,69	1,53
Equity Ratio	0,7	0,69	0,7	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %