JUPITER EIENDOM AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

81,74 %

Current Ratio

2,03

Debt-to-Equity Ratio

19,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 271 000	2 138 000	2 130 000	2 229 000
Net Income	497 000	−214 000	21 000	153 000
Total Assets	12 620 000	13 321 000	12 965 000	13 391 000
Total Equity	608 000	743 000	1 157 000	1 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 271 000	2 138 000	2 130 000	2 229 000
Expenditure	1 405 000	2 016 000	1 640 000	1 549 000
Operating Profit	866 000	122 000	490 000	681 000
Financial Income	172 000	0	0	0
Financial Costs	449 000	396 000	463 000	484 000
Financial Balance	−277 000	−396 000	−463 000	−484 000
Earnings Before Tax	589 000	−274 000	27 000	197 000
Tax	92 000	−60 000	6 000	43 000
Net Income	497 000	−214 000	21 000	153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 872 000	12 329 000	12 787 000	13 245 000
Total Current Assets	748 000	991 000	178 000	146 000
Total Assets	12 620 000	13 321 000	12 965 000	13 391 000
Total Retained Equity	508 000	643 000	1 057 000	1 036 000
Total Equity	608 000	743 000	1 157 000	1 136 000
Total Long-Term Debt	11 642 000	12 249 000	12 744 000	11 873 000
Total Current Debt	369 000	329 000	−936 000	382 000
Total Equity and Debt	12 620 000	13 321 000	12 965 000	13 391 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 271 000	2 138 000	2 130 000	2 229 000
Revenue	2 271 000	2 138 000	2 130 000	2 229 000
Cost of Goods Sold	0	0	0	0
Salary Costs	200 000	309 000	320 000	148 000
Depreciation	458 000	458 000	458 000	458 000
Impairment	0	0	0	0
Expenditure	1 405 000	2 016 000	1 640 000	1 549 000
Operating Profit	866 000	122 000	490 000	681 000
Financial Income	172 000	0	0	0
Financial Costs	449 000	396 000	463 000	484 000
Financial Balance	−277 000	−396 000	−463 000	−484 000
Dividends	0	0	0	0
Net Income	497 000	−214 000	21 000	153 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 872 000	12 329 000	12 787 000	13 245 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 872 000	12 329 000	12 787 000	13 245 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 872 000	12 329 000	12 787 000	13 245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	668 000	540 000	55 000	24 000
Total Current Assets	748 000	991 000	178 000	146 000
Total Assets	12 620 000	13 321 000	12 965 000	13 391 000
Total Equity	608 000	743 000	1 157 000	1 136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 642 000	12 249 000	12 744 000	11 873 000
Creditors	92 000	233 000	30 000	222 000
Unpaid Taxes	34 000	46 000	68 000	30 000
Dividends	0	0	0	0
Other Current Debt	125 000	49 000	59 000	11 000
Total Current Debt	369 000	329 000	−936 000	382 000
Total Equity and Debt	12 620 000	13 321 000	12 965 000	13 391 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,74 %	−28,8 %	1,82 %	13,47 %
Debt-to-Equity Ratio	19,15	16,49	11,01	10,45
Operating Profit Margin	38,13 %	5,71 %	23 %	30,55 %
Current Ratio	2,03	3,01	−0,19	0,38
Quick Ratio	2,03	3,01	−0,19	0,38
Equity Ratio	0,05	0,06	0,09	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %