JOHS BRUNSGT 10 AS

0452 OSLO

Finances

Return on Equity

4,68 %

Current Ratio

0,77

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	563 000	546 000	432 000	383 000
Net Income	246 000	263 000	153 000	44 000
Total Assets	6 631 000	6 523 000	6 338 000	6 296 000
Total Equity	5 253 000	5 106 000	4 844 000	4 691 000

Income (NOK)	2022	2021	2020	2019
Revenue	563 000	546 000	432 000	383 000
Expenditure	232 000	188 000	173 000	343 000
Operating Profit	331 000	358 000	259 000	41 000
Financial Income	37 000	27 000	0	219 000
Financial Costs	62 000	55 000	64 000	245 000
Financial Balance	−25 000	−28 000	−64 000	−26 000
Earnings Before Tax	306 000	329 000	196 000	14 000
Tax	60 000	67 000	43 000	−30 000
Net Income	246 000	263 000	153 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 453 000	6 428 000	6 275 000	6 162 000
Total Current Assets	178 000	95 000	63 000	134 000
Total Assets	6 631 000	6 523 000	6 338 000	6 296 000
Total Retained Equity	5 203 000	5 056 000	4 794 000	4 641 000
Total Equity	5 253 000	5 106 000	4 844 000	4 691 000
Total Long-Term Debt	1 148 000	1 304 000	1 460 000	1 551 000
Total Current Debt	230 000	113 000	34 000	54 000
Total Equity and Debt	6 631 000	6 523 000	6 338 000	6 296 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	563 000	546 000	432 000	383 000
Revenue	563 000	546 000	432 000	383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	232 000	188 000	173 000	343 000
Operating Profit	331 000	358 000	259 000	41 000
Financial Income	37 000	27 000	0	219 000
Financial Costs	62 000	55 000	64 000	245 000
Financial Balance	−25 000	−28 000	−64 000	−26 000
Dividends	100 000	0	0	0
Net Income	246 000	263 000	153 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 179 000	6 162 000	6 162 000	6 162 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 179 000	6 162 000	6 162 000	6 162 000
Total Fiancial Fixed Assets	274 000	266 000	113 000	0
Total Fixed Assets	6 453 000	6 428 000	6 275 000	6 162 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	95 000	63 000	134 000
Total Current Assets	178 000	95 000	63 000	134 000
Total Assets	6 631 000	6 523 000	6 338 000	6 296 000
Total Equity	5 253 000	5 106 000	4 844 000	4 691 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 148 000	1 304 000	1 460 000	1 551 000
Creditors	1 000	−7 000	2 000	22 000
Unpaid Taxes	0	0	0	0
Dividends	100 000	0	0	0
Other Current Debt	42 000	32 000	32 000	32 000
Total Current Debt	230 000	113 000	34 000	54 000
Total Equity and Debt	6 631 000	6 523 000	6 338 000	6 296 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,68 %	5,15 %	3,16 %	0,94 %
Debt-to-Equity Ratio	0,22	0,26	0,3	0,33
Operating Profit Margin	58,79 %	65,57 %	59,95 %	10,7 %
Current Ratio	0,77	0,84	1,85	2,48
Quick Ratio	0,77	0,84	1,85	2,48
Equity Ratio	0,79	0,78	0,76	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %