JB SYSTEM AS

4353 KLEPP STASJON

Finances

Share Ownership

Return on Equity

134,24 %

Current Ratio

2,08

Debt-to-Equity Ratio

2,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 864 000	4 049 000	1 420 000	4 073 000
Net Income	1 721 000	1 140 000	452 000	1 850 000
Total Assets	8 259 000	5 053 000	3 555 000	5 660 000
Total Equity	1 282 000	1 351 000	1 335 000	1 350 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 864 000	4 049 000	1 420 000	4 073 000
Expenditure	3 626 000	2 854 000	826 000	3 609 000
Operating Profit	2 238 000	1 456 000	594 000	2 383 000
Financial Income	12 000	9 000	16 000	36 000
Financial Costs	24 000	17 000	28 000	48 000
Financial Balance	−12 000	−8 000	−12 000	−12 000
Earnings Before Tax	2 226 000	1 448 000	582 000	2 371 000
Tax	505 000	308 000	130 000	522 000
Net Income	1 721 000	1 140 000	452 000	1 850 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	465 000	679 000	580 000	742 000
Total Current Assets	7 795 000	4 374 000	2 974 000	4 917 000
Total Assets	8 259 000	5 053 000	3 555 000	5 660 000
Total Retained Equity	1 182 000	1 251 000	1 235 000	1 250 000
Total Equity	1 282 000	1 351 000	1 335 000	1 350 000
Total Long-Term Debt	3 233 000	373 000	723 000	665 000
Total Current Debt	3 744 000	3 328 000	1 498 000	3 645 000
Total Equity and Debt	8 259 000	5 053 000	3 555 000	5 660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 864 000	4 049 000	1 420 000	4 073 000
Other Income	0	0	0	0
Revenue	5 864 000	4 049 000	1 420 000	4 073 000
Cost of Goods Sold	682 000	1 273 000	238 000	3 058 000
Salary Costs	2 115 000	1 247 000	152 000	153 000
Depreciation	214 000	162 000	162 000	118 000
Impairment	0	0	0	0
Expenditure	3 626 000	2 854 000	826 000	3 609 000
Operating Profit	2 238 000	1 456 000	594 000	2 383 000
Financial Income	12 000	9 000	16 000	36 000
Financial Costs	24 000	17 000	28 000	48 000
Financial Balance	−12 000	−8 000	−12 000	−12 000
Dividends	0	0	0	0
Net Income	1 721 000	1 140 000	452 000	1 850 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	208 000	260 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	256 000	418 000	580 000	742 000
Total Tangible Assets	256 000	418 000	580 000	742 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	465 000	679 000	580 000	742 000
Stock	10 000	72 000	82 000	82 000
Total Investments	0	0	0	0
Cash, Bank	1 197 000	144 000	53 000	1 128 000
Total Current Assets	7 795 000	4 374 000	2 974 000	4 917 000
Total Assets	8 259 000	5 053 000	3 555 000	5 660 000
Total Equity	1 282 000	1 351 000	1 335 000	1 350 000
Short-Term Group Debt	2 296 000	1 440 000	1 146 000	1 991 000
Total Long-Term Debt	3 233 000	373 000	723 000	665 000
Creditors	68 000	894 000	96 000	816 000
Unpaid Taxes	574 000	540 000	142 000	276 000
Dividends	0	0	0	0
Other Current Debt	806 000	454 000	114 000	114 000
Total Current Debt	3 744 000	3 328 000	1 498 000	3 645 000
Total Equity and Debt	8 259 000	5 053 000	3 555 000	5 660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,24 %	84,38 %	33,86 %	137,04 %
Debt-to-Equity Ratio	2,52	0,28	0,54	0,49
Operating Profit Margin	38,17 %	35,96 %	41,83 %	58,51 %
Current Ratio	2,08	1,31	1,99	1,35
Quick Ratio	2,09	1,34	2,1	1,38
Equity Ratio	0,16	0,27	0,38	0,24
Gross Profit Margin	88,37 %	68,56 %	83,24 %	24,92 %