JORDSTØYL EIGEDOM AS

3891 HØYDALSMO

Finances

Share Ownership

Return on Equity

−1 830 %

Current Ratio

2,09

Debt-to-Equity Ratio

−183,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 169 000	2 191 000	2 283 000	1 833 000
Net Income	366 000	1 000	−256 000	−604 000
Total Assets	4 257 000	4 204 000	4 546 000	4 816 000
Total Equity	−20 000	−386 000	−387 000	−131 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 169 000	2 191 000	2 283 000	1 833 000
Expenditure	1 606 000	2 017 000	2 345 000	2 199 000
Operating Profit	562 000	174 000	−62 000	−367 000
Financial Income	7 000	7 000	6 000	6 000
Financial Costs	203 000	180 000	200 000	243 000
Financial Balance	−196 000	−173 000	−194 000	−237 000
Earnings Before Tax	366 000	1 000	−256 000	−604 000
Tax	0	0	0	0
Net Income	366 000	1 000	−256 000	−604 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 009 000	3 126 000	3 287 000	3 514 000
Total Current Assets	1 248 000	1 077 000	1 259 000	1 301 000
Total Assets	4 257 000	4 204 000	4 546 000	4 816 000
Total Retained Equity	−557 000	−923 000	−924 000	−668 000
Total Equity	−20 000	−386 000	−387 000	−131 000
Total Long-Term Debt	3 679 000	3 918 000	4 157 000	4 395 000
Total Current Debt	598 000	671 000	776 000	552 000
Total Equity and Debt	4 257 000	4 204 000	4 546 000	4 816 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	485 000	521 000	570 000	352 000
Other Income	1 684 000	1 669 000	1 713 000	1 481 000
Revenue	2 169 000	2 191 000	2 283 000	1 833 000
Cost of Goods Sold	127 000	128 000	81 000	9 000
Salary Costs	618 000	938 000	662 000	906 000
Depreciation	141 000	176 000	163 000	140 000
Impairment	0	0	0	0
Expenditure	1 606 000	2 017 000	2 345 000	2 199 000
Operating Profit	562 000	174 000	−62 000	−367 000
Financial Income	7 000	7 000	6 000	6 000
Financial Costs	203 000	180 000	200 000	243 000
Financial Balance	−196 000	−173 000	−194 000	−237 000
Dividends	0	0	0	0
Net Income	366 000	1 000	−256 000	−604 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 932 000	3 040 000	3 150 000	3 277 000
Machinery and Plant Facilities	11 000	28 000	46 000	63 000
Fixtures	66 000	59 000	91 000	174 000
Total Tangible Assets	3 009 000	3 126 000	3 287 000	3 514 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 009 000	3 126 000	3 287 000	3 514 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	551 000	375 000	138 000	332 000
Total Current Assets	1 248 000	1 077 000	1 259 000	1 301 000
Total Assets	4 257 000	4 204 000	4 546 000	4 816 000
Total Equity	−20 000	−386 000	−387 000	−131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 679 000	3 918 000	4 157 000	4 395 000
Creditors	49 000	134 000	172 000	17 000
Unpaid Taxes	75 000	89 000	138 000	101 000
Dividends	0	0	0	0
Other Current Debt	474 000	448 000	466 000	433 000
Total Current Debt	598 000	671 000	776 000	552 000
Total Equity and Debt	4 257 000	4 204 000	4 546 000	4 816 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 830 %	−0,26 %	66,15 %	461,07 %
Debt-to-Equity Ratio	−183,95	−10,15	−10,74	−33,55
Operating Profit Margin	25,91 %	7,94 %	−2,72 %	−20,02 %
Current Ratio	2,09	1,61	1,62	2,36
Quick Ratio	2,09	1,61	1,62	2,36
Equity Ratio	−0	−0,09	−0,09	−0,03
Gross Profit Margin	94,14 %	94,16 %	96,45 %	99,51 %