JOHNSEN EIENDOM AS

9326 BARDUFOSS

Finances

Return on Equity

21,16 %

Current Ratio

2,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	452 000	420 000	604 000	316 000
Net Income	326 000	281 000	242 000	210 000
Total Assets	1 704 000	1 538 000	3 164 000	2 757 000
Total Equity	1 541 000	1 216 000	935 000	693 000

Income (NOK)	2022	2021	2020	2019
Revenue	452 000	420 000	604 000	316 000
Expenditure	36 000	41 000	285 000	45 000
Operating Profit	417 000	379 000	319 000	271 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	28 000	8 000	1 000
Financial Balance	1 000	−27 000	−8 000	−1 000
Earnings Before Tax	417 000	353 000	310 000	270 000
Tax	92 000	71 000	68 000	59 000
Net Income	326 000	281 000	242 000	210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 333 000	1 333 000	1 333 000	2 212 000
Total Current Assets	371 000	205 000	1 831 000	544 000
Total Assets	1 704 000	1 538 000	3 164 000	2 757 000
Total Retained Equity	1 441 000	1 116 000	835 000	593 000
Total Equity	1 541 000	1 216 000	935 000	693 000
Total Long-Term Debt	0	0	1 027 000	0
Total Current Debt	163 000	322 000	1 203 000	2 064 000
Total Equity and Debt	1 704 000	1 538 000	3 164 000	2 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	376 000	420 000	483 000	316 000
Other Income	76 000	0	121 000	0
Revenue	452 000	420 000	604 000	316 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	41 000	285 000	45 000
Operating Profit	417 000	379 000	319 000	271 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	28 000	8 000	1 000
Financial Balance	1 000	−27 000	−8 000	−1 000
Dividends	0	0	0	0
Net Income	326 000	281 000	242 000	210 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 333 000	1 333 000	1 333 000	2 212 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 333 000	1 333 000	1 333 000	2 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 333 000	1 333 000	1 333 000	2 212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	192 000	319 000	10 000
Total Current Assets	371 000	205 000	1 831 000	544 000
Total Assets	1 704 000	1 538 000	3 164 000	2 757 000
Total Equity	1 541 000	1 216 000	935 000	693 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 027 000	0
Creditors	13 000	9 000	16 000	4 000
Unpaid Taxes	58 000	77 000	154 000	57 000
Dividends	0	0	0	0
Other Current Debt	0	165 000	965 000	1 944 000
Total Current Debt	163 000	322 000	1 203 000	2 064 000
Total Equity and Debt	1 704 000	1 538 000	3 164 000	2 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,16 %	23,11 %	25,88 %	30,3 %
Debt-to-Equity Ratio	0	0	1,1	0
Operating Profit Margin	92,26 %	90,24 %	52,81 %	85,76 %
Current Ratio	2,28	0,64	1,52	0,26
Quick Ratio	2,28	0,64	1,52	0,26
Equity Ratio	0,9	0,79	0,3	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %