JØRIHAUGEN BORETTSLAG

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

0,45 %

Current Ratio

9,01

Debt-to-Equity Ratio

5,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 537 000	1 537 000	1 540 000	1 430 000
Net Income	22 000	348 000	393 000	429 000
Total Assets	32 794 000	33 730 000	33 865 000	33 925 000
Total Equity	4 935 000	4 913 000	4 565 000	4 172 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 537 000	1 537 000	1 540 000	1 430 000
Expenditure	1 348 000	1 071 000	1 003 000	807 000
Operating Profit	189 000	466 000	536 000	623 000
Financial Income	19 000	16 000	29 000	35 000
Financial Costs	186 000	134 000	172 000	229 000
Financial Balance	−167 000	−118 000	−143 000	−194 000
Earnings Before Tax	22 000	348 000	393 000	429 000
Tax	0	0	0	0
Net Income	22 000	348 000	393 000	429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 605 000	31 605 000	31 605 000	31 605 000
Total Current Assets	1 189 000	2 126 000	2 260 000	2 320 000
Total Assets	32 794 000	33 730 000	33 865 000	33 925 000
Total Retained Equity	4 932 000	4 911 000	4 563 000	4 170 000
Total Equity	4 935 000	4 913 000	4 565 000	4 172 000
Total Long-Term Debt	27 727 000	28 705 000	29 194 000	29 646 000
Total Current Debt	132 000	113 000	106 000	107 000
Total Equity and Debt	32 794 000	33 730 000	33 865 000	33 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 537 000	1 537 000	1 540 000	1 430 000
Revenue	1 537 000	1 537 000	1 540 000	1 430 000
Cost of Goods Sold	0	0	0	0
Salary Costs	78 000	64 000	70 000	54 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 348 000	1 071 000	1 003 000	807 000
Operating Profit	189 000	466 000	536 000	623 000
Financial Income	19 000	16 000	29 000	35 000
Financial Costs	186 000	134 000	172 000	229 000
Financial Balance	−167 000	−118 000	−143 000	−194 000
Dividends	0	0	0	0
Net Income	22 000	348 000	393 000	429 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 601 000	31 601 000	31 601 000	31 601 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	31 601 000	31 601 000	31 601 000	31 601 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	4 000
Total Fixed Assets	31 605 000	31 605 000	31 605 000	31 605 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 082 000	2 025 000	2 166 000	2 230 000
Total Current Assets	1 189 000	2 126 000	2 260 000	2 320 000
Total Assets	32 794 000	33 730 000	33 865 000	33 925 000
Total Equity	4 935 000	4 913 000	4 565 000	4 172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 727 000	28 705 000	29 194 000	29 646 000
Creditors	110 000	102 000	95 000	91 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 000	11 000	11 000	16 000
Total Current Debt	132 000	113 000	106 000	107 000
Total Equity and Debt	32 794 000	33 730 000	33 865 000	33 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,45 %	7,08 %	8,61 %	10,28 %
Debt-to-Equity Ratio	5,62	5,84	6,4	7,11
Operating Profit Margin	12,3 %	30,32 %	34,81 %	43,57 %
Current Ratio	9,01	18,81	21,32	21,68
Quick Ratio	9,01	18,81	21,32	21,68
Equity Ratio	0,15	0,15	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %