JERNVARE EIENDOM AS

6150 ØRSTA

Finances

Share Ownership

Return on Equity

−1,36 %

Current Ratio

1,9

Debt-to-Equity Ratio

1,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	644 000	699 000	687 000	687 000
Net Income	−33 000	206 000	39 000	203 000
Total Assets	6 898 000	5 194 000	5 208 000	5 457 000
Total Equity	2 420 000	2 454 000	2 248 000	2 209 000

Income (NOK)	2022	2021	2020	2019
Revenue	644 000	699 000	687 000	687 000
Expenditure	538 000	386 000	563 000	332 000
Operating Profit	106 000	314 000	123 000	355 000
Financial Income	4 000	5 000	5 000	0
Financial Costs	153 000	55 000	79 000	95 000
Financial Balance	−149 000	−50 000	−74 000	−95 000
Earnings Before Tax	−43 000	264 000	48 000	260 000
Tax	−9 000	58 000	10 000	57 000
Net Income	−33 000	206 000	39 000	203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 220 000	4 346 000	4 472 000	4 785 000
Total Current Assets	2 678 000	848 000	736 000	672 000
Total Assets	6 898 000	5 194 000	5 208 000	5 457 000
Total Retained Equity	1 770 000	1 804 000	1 598 000	1 559 000
Total Equity	2 420 000	2 454 000	2 248 000	2 209 000
Total Long-Term Debt	3 071 000	2 597 000	2 859 000	3 126 000
Total Current Debt	1 407 000	144 000	101 000	121 000
Total Equity and Debt	6 898 000	5 194 000	5 208 000	5 457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	644 000	699 000	687 000	687 000
Revenue	644 000	699 000	687 000	687 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	126 000	126 000	125 000	126 000
Impairment	0	0	0	0
Expenditure	538 000	386 000	563 000	332 000
Operating Profit	106 000	314 000	123 000	355 000
Financial Income	4 000	5 000	5 000	0
Financial Costs	153 000	55 000	79 000	95 000
Financial Balance	−149 000	−50 000	−74 000	−95 000
Dividends	0	0	0	0
Net Income	−33 000	206 000	39 000	203 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 220 000	4 346 000	4 472 000	4 597 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 220 000	4 346 000	4 472 000	4 597 000
Total Fiancial Fixed Assets	0	0	0	188 000
Total Fixed Assets	4 220 000	4 346 000	4 472 000	4 785 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 854 000	246 000	222 000	169 000
Total Current Assets	2 678 000	848 000	736 000	672 000
Total Assets	6 898 000	5 194 000	5 208 000	5 457 000
Total Equity	2 420 000	2 454 000	2 248 000	2 209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 071 000	2 597 000	2 859 000	3 126 000
Creditors	175 000	13 000	12 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 198 000	71 000	71 000	68 000
Total Current Debt	1 407 000	144 000	101 000	121 000
Total Equity and Debt	6 898 000	5 194 000	5 208 000	5 457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,36 %	8,39 %	1,73 %	9,19 %
Debt-to-Equity Ratio	1,27	1,06	1,27	1,42
Operating Profit Margin	16,46 %	44,92 %	17,9 %	51,67 %
Current Ratio	1,9	5,89	7,29	5,55
Quick Ratio	1,9	5,89	7,29	5,55
Equity Ratio	0,35	0,47	0,43	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %