JOTUNSTOGO AS

2953 BEITOSTØLEN

Finances

Share Ownership

Return on Equity

30,89 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 796 000	9 306 000	8 586 000	8 470 000
Net Income	670 000	234 000	216 000	177 000
Total Assets	3 814 000	2 915 000	2 698 000	2 277 000
Total Equity	2 169 000	1 499 000	1 265 000	1 049 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 796 000	9 306 000	8 586 000	8 470 000
Expenditure	9 943 000	9 007 000	8 314 000	8 258 000
Operating Profit	853 000	298 000	273 000	211 000
Financial Income	13 000	3 000	7 000	17 000
Financial Costs	0	0	3 000	0
Financial Balance	13 000	3 000	4 000	17 000
Earnings Before Tax	866 000	300 000	277 000	227 000
Tax	196 000	67 000	61 000	50 000
Net Income	670 000	234 000	216 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	216 000	244 000	252 000	216 000
Total Current Assets	3 598 000	2 671 000	2 445 000	2 061 000
Total Assets	3 814 000	2 915 000	2 698 000	2 277 000
Total Retained Equity	1 969 000	1 299 000	1 065 000	849 000
Total Equity	2 169 000	1 499 000	1 265 000	1 049 000
Total Long-Term Debt	0	0	2 000	2 000
Total Current Debt	1 645 000	1 417 000	1 431 000	1 226 000
Total Equity and Debt	3 814 000	2 915 000	2 698 000	2 277 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 736 000	9 104 000	8 379 000	8 441 000
Other Income	60 000	202 000	207 000	28 000
Revenue	10 796 000	9 306 000	8 586 000	8 470 000
Cost of Goods Sold	3 879 000	3 256 000	3 108 000	3 000 000
Salary Costs	3 605 000	3 600 000	3 203 000	3 316 000
Depreciation	82 000	67 000	57 000	47 000
Impairment	0	0	0	0
Expenditure	9 943 000	9 007 000	8 314 000	8 258 000
Operating Profit	853 000	298 000	273 000	211 000
Financial Income	13 000	3 000	7 000	17 000
Financial Costs	0	0	3 000	0
Financial Balance	13 000	3 000	4 000	17 000
Dividends	0	0	0	0
Net Income	670 000	234 000	216 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	36 000	40 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	211 000	203 000	213 000	216 000
Total Tangible Assets	211 000	239 000	252 000	216 000
Total Fiancial Fixed Assets	5 000	5 000	0	0
Total Fixed Assets	216 000	244 000	252 000	216 000
Stock	276 000	292 000	277 000	274 000
Total Investments	0	0	0	0
Cash, Bank	3 143 000	2 165 000	1 947 000	1 637 000
Total Current Assets	3 598 000	2 671 000	2 445 000	2 061 000
Total Assets	3 814 000	2 915 000	2 698 000	2 277 000
Total Equity	2 169 000	1 499 000	1 265 000	1 049 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	2 000
Creditors	493 000	435 000	623 000	484 000
Unpaid Taxes	261 000	246 000	161 000	166 000
Dividends	0	0	0	0
Other Current Debt	695 000	667 000	586 000	527 000
Total Current Debt	1 645 000	1 417 000	1 431 000	1 226 000
Total Equity and Debt	3 814 000	2 915 000	2 698 000	2 277 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,89 %	15,61 %	17,08 %	16,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,9 %	3,2 %	3,18 %	2,49 %
Current Ratio	2,19	1,88	1,71	1,68
Quick Ratio	2,63	2,37	2,12	2,16
Equity Ratio	0,57	0,51	0,47	0,46
Gross Profit Margin	64,07 %	65,01 %	63,8 %	64,58 %