J.L. EIENDOM A/S

1654 SELLEBAKK

Finances

Return on Equity

26,48 %

Current Ratio

3,42

Debt-to-Equity Ratio

5,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 416 000	1 393 000	1 360 000	1 050 000
Net Income	462 000	366 000	370 000	98 000
Total Assets	11 225 000	11 390 000	12 496 000	10 670 000
Total Equity	1 745 000	1 283 000	917 000	548 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 416 000	1 393 000	1 360 000	1 050 000
Expenditure	455 000	662 000	592 000	747 000
Operating Profit	961 000	731 000	768 000	304 000
Financial Income	0	0	1 000	0
Financial Costs	340 000	252 000	295 000	178 000
Financial Balance	−340 000	−252 000	−294 000	−178 000
Earnings Before Tax	622 000	479 000	474 000	126 000
Tax	160 000	113 000	104 000	28 000
Net Income	462 000	366 000	370 000	98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 456 000	9 725 000	9 994 000	8 780 000
Total Current Assets	1 769 000	1 665 000	2 502 000	1 891 000
Total Assets	11 225 000	11 390 000	12 496 000	10 670 000
Total Retained Equity	1 545 000	1 083 000	717 000	348 000
Total Equity	1 745 000	1 283 000	917 000	548 000
Total Long-Term Debt	8 963 000	9 227 000	9 524 000	9 806 000
Total Current Debt	517 000	880 000	2 054 000	316 000
Total Equity and Debt	11 225 000	11 390 000	12 496 000	10 670 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 416 000	1 393 000	1 360 000	1 050 000
Revenue	1 416 000	1 393 000	1 360 000	1 050 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	269 000	269 000	307 000	307 000
Impairment	0	0	0	0
Expenditure	455 000	662 000	592 000	747 000
Operating Profit	961 000	731 000	768 000	304 000
Financial Income	0	0	1 000	0
Financial Costs	340 000	252 000	295 000	178 000
Financial Balance	−340 000	−252 000	−294 000	−178 000
Dividends	0	0	0	130 000
Net Income	462 000	366 000	370 000	98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 387 000	8 544 000	8 700 000	8 236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	169 000	281 000	394 000	544 000
Total Tangible Assets	8 556 000	8 825 000	9 094 000	8 780 000
Total Fiancial Fixed Assets	900 000	900 000	900 000	0
Total Fixed Assets	9 456 000	9 725 000	9 994 000	8 780 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 769 000	1 665 000	1 502 000	1 891 000
Total Current Assets	1 769 000	1 665 000	2 502 000	1 891 000
Total Assets	11 225 000	11 390 000	12 496 000	10 670 000
Total Equity	1 745 000	1 283 000	917 000	548 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 963 000	9 227 000	9 524 000	9 806 000
Creditors	6 000	3 000	0	100 000
Unpaid Taxes	35 000	69 000	33 000	27 000
Dividends	0	0	0	130 000
Other Current Debt	316 000	686 000	1 900 000	24 000
Total Current Debt	517 000	880 000	2 054 000	316 000
Total Equity and Debt	11 225 000	11 390 000	12 496 000	10 670 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,48 %	28,53 %	40,35 %	17,88 %
Debt-to-Equity Ratio	5,14	7,19	10,39	17,89
Operating Profit Margin	67,87 %	52,48 %	56,47 %	28,95 %
Current Ratio	3,42	1,89	1,22	5,98
Quick Ratio	3,42	1,89	1,22	5,98
Equity Ratio	0,16	0,11	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %