JÆKTBYN BORETTSLAG 1

7650 VERDAL

Finances

Share Ownership

Return on Equity

0,63 %

Current Ratio

4,87

Debt-to-Equity Ratio

8,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 933 000	2 915 000	2 997 000	2 863 000
Net Income	43 000	756 000	606 000	171 000
Total Assets	66 057 000	66 431 000	66 265 000	66 346 000
Total Equity	6 869 000	6 826 000	6 070 000	5 464 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 933 000	2 915 000	2 997 000	2 863 000
Expenditure	1 964 000	1 655 000	1 743 000	1 846 000
Operating Profit	970 000	1 260 000	1 254 000	1 016 000
Financial Income	17 000	5 000	18 000	28 000
Financial Costs	−927 000	−504 000	−648 000	−844 000
Financial Balance	944 000	509 000	666 000	872 000
Earnings Before Tax	43 000	756 000	606 000	171 000
Tax	0	0	0	0
Net Income	43 000	756 000	606 000	171 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 372 000	64 406 000	64 344 000	64 359 000
Total Current Assets	1 684 000	2 025 000	1 922 000	1 986 000
Total Assets	66 057 000	66 431 000	66 265 000	66 346 000
Total Retained Equity	6 836 000	6 793 000	6 037 000	5 431 000
Total Equity	6 869 000	6 826 000	6 070 000	5 464 000
Total Long-Term Debt	58 842 000	59 419 000	60 007 000	60 553 000
Total Current Debt	346 000	187 000	188 000	328 000
Total Equity and Debt	66 057 000	66 431 000	66 265 000	66 346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 900 000	2 913 000	2 995 000	2 834 000
Other Income	33 000	3 000	3 000	29 000
Revenue	2 933 000	2 915 000	2 997 000	2 863 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	57 000	57 000
Depreciation	34 000	29 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	1 964 000	1 655 000	1 743 000	1 846 000
Operating Profit	970 000	1 260 000	1 254 000	1 016 000
Financial Income	17 000	5 000	18 000	28 000
Financial Costs	−927 000	−504 000	−648 000	−844 000
Financial Balance	944 000	509 000	666 000	872 000
Dividends	0	0	0	0
Net Income	43 000	756 000	606 000	171 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	64 310 000	64 310 000	64 310 000	64 310 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	96 000	34 000	49 000
Total Tangible Assets	64 372 000	64 406 000	64 344 000	64 359 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	64 372 000	64 406 000	64 344 000	64 359 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 583 000	1 938 000	1 839 000	1 884 000
Total Current Assets	1 684 000	2 025 000	1 922 000	1 986 000
Total Assets	66 057 000	66 431 000	66 265 000	66 346 000
Total Equity	6 869 000	6 826 000	6 070 000	5 464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	58 842 000	59 419 000	60 007 000	60 553 000
Creditors	303 000	166 000	170 000	293 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	21 000	18 000	35 000
Total Current Debt	346 000	187 000	188 000	328 000
Total Equity and Debt	66 057 000	66 431 000	66 265 000	66 346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,63 %	11,08 %	9,98 %	3,13 %
Debt-to-Equity Ratio	8,57	8,7	9,89	11,08
Operating Profit Margin	33,07 %	43,22 %	41,84 %	35,49 %
Current Ratio	4,87	10,83	10,22	6,05
Quick Ratio	4,87	10,83	10,22	6,05
Equity Ratio	0,1	0,1	0,09	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %