JORDALSKRAFT AS

6600 SUNNDALSØRA

Finances

Share Ownership

Return on Equity

2,2 %

Current Ratio

3,38

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 826 000	1 552 000	435 000	1 324 000
Net Income	63 000	580 000	148 000	184 000
Total Assets	5 401 000	5 530 000	5 144 000	5 554 000
Total Equity	2 864 000	2 801 000	2 221 000	2 372 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 826 000	1 552 000	435 000	1 324 000
Expenditure	1 640 000	726 000	136 000	937 000
Operating Profit	187 000	827 000	299 000	387 000
Financial Income	2 000	0	3 000	6 000
Financial Costs	108 000	83 000	111 000	158 000
Financial Balance	−106 000	−83 000	−108 000	−152 000
Earnings Before Tax	81 000	743 000	190 000	235 000
Tax	18 000	164 000	42 000	52 000
Net Income	63 000	580 000	148 000	184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 768 000	3 626 000	3 799 000	3 972 000
Total Current Assets	1 634 000	1 905 000	1 345 000	1 583 000
Total Assets	5 401 000	5 530 000	5 144 000	5 554 000
Total Retained Equity	2 764 000	2 701 000	2 121 000	2 272 000
Total Equity	2 864 000	2 801 000	2 221 000	2 372 000
Total Long-Term Debt	2 054 000	2 264 000	2 475 000	2 685 000
Total Current Debt	484 000	465 000	448 000	496 000
Total Equity and Debt	5 401 000	5 530 000	5 144 000	5 554 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	818 000	1 552 000	435 000	1 324 000
Other Income	1 008 000	0	0	0
Revenue	1 826 000	1 552 000	435 000	1 324 000
Cost of Goods Sold	100 000	158 000	70 000	103 000
Salary Costs	47 000	28 000	28 000	30 000
Depreciation	194 000	186 000	186 000	186 000
Impairment	0	0	0	0
Expenditure	1 640 000	726 000	136 000	937 000
Operating Profit	187 000	827 000	299 000	387 000
Financial Income	2 000	0	3 000	6 000
Financial Costs	108 000	83 000	111 000	158 000
Financial Balance	−106 000	−83 000	−108 000	−152 000
Dividends	0	0	300 000	250 000
Net Income	63 000	580 000	148 000	184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	272 000	245 000	231 000	218 000
Real Eastate	3 496 000	3 381 000	3 567 000	3 754 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 496 000	3 381 000	3 567 000	3 754 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 768 000	3 626 000	3 799 000	3 972 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	848 000	1 618 000	1 313 000	1 269 000
Total Current Assets	1 634 000	1 905 000	1 345 000	1 583 000
Total Assets	5 401 000	5 530 000	5 144 000	5 554 000
Total Equity	2 864 000	2 801 000	2 221 000	2 372 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 054 000	2 264 000	2 475 000	2 685 000
Creditors	344 000	223 000	22 000	139 000
Unpaid Taxes	32 000	63 000	9 000	22 000
Dividends	0	0	300 000	250 000
Other Current Debt	62 000	1 000	61 000	20 000
Total Current Debt	484 000	465 000	448 000	496 000
Total Equity and Debt	5 401 000	5 530 000	5 144 000	5 554 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,2 %	20,71 %	6,66 %	7,76 %
Debt-to-Equity Ratio	0,72	0,81	1,11	1,13
Operating Profit Margin	10,24 %	53,29 %	68,74 %	29,23 %
Current Ratio	3,38	4,1	3	3,19
Quick Ratio	3,38	4,1	3	3,19
Equity Ratio	0,53	0,51	0,43	0,43
Gross Profit Margin	94,52 %	89,82 %	83,91 %	92,22 %