JUUL EIENDOM AS

2770 JAREN

Finances

Return on Equity

4,62 %

Current Ratio

9,1

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	567 000	382 000	259 000	147 000
Net Income	311 000	174 000	1 140 000	645 000
Total Assets	18 835 000	15 779 000	17 019 000	16 215 000
Total Equity	6 731 000	6 419 000	6 246 000	5 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	567 000	382 000	259 000	147 000
Expenditure	367 000	346 000	232 000	461 000
Operating Profit	201 000	35 000	27 000	−314 000
Financial Income	421 000	304 000	1 428 000	1 173 000
Financial Costs	220 000	117 000	244 000	159 000
Financial Balance	201 000	187 000	1 184 000	1 014 000
Earnings Before Tax	402 000	223 000	1 211 000	701 000
Tax	91 000	49 000	71 000	56 000
Net Income	311 000	174 000	1 140 000	645 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 632 000	10 863 000	10 989 000	10 641 000
Total Current Assets	6 203 000	4 916 000	6 030 000	5 574 000
Total Assets	18 835 000	15 779 000	17 019 000	16 215 000
Total Retained Equity	6 156 000	5 844 000	5 671 000	4 531 000
Total Equity	6 731 000	6 419 000	6 246 000	5 106 000
Total Long-Term Debt	11 422 000	4 627 000	4 910 000	5 137 000
Total Current Debt	682 000	4 733 000	5 863 000	5 973 000
Total Equity and Debt	18 835 000	15 779 000	17 019 000	16 215 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	25 000	0
Other Income	567 000	382 000	234 000	147 000
Revenue	567 000	382 000	259 000	147 000
Cost of Goods Sold	18 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	367 000	346 000	232 000	461 000
Operating Profit	201 000	35 000	27 000	−314 000
Financial Income	421 000	304 000	1 428 000	1 173 000
Financial Costs	220 000	117 000	244 000	159 000
Financial Balance	201 000	187 000	1 184 000	1 014 000
Dividends	0	0	0	0
Net Income	311 000	174 000	1 140 000	645 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 946 000	4 971 000	4 776 000	4 507 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	7 964 000	4 971 000	4 776 000	4 507 000
Total Fiancial Fixed Assets	4 669 000	5 892 000	6 213 000	6 134 000
Total Fixed Assets	12 632 000	10 863 000	10 989 000	10 641 000
Stock	4 674 000	4 589 000	4 589 000	4 563 000
Total Investments	2 000	2 000	4 000	4 000
Cash, Bank	66 000	16 000	52 000	3 000
Total Current Assets	6 203 000	4 916 000	6 030 000	5 574 000
Total Assets	18 835 000	15 779 000	17 019 000	16 215 000
Total Equity	6 731 000	6 419 000	6 246 000	5 106 000
Short-Term Group Debt	470 000	4 660 000	0	0
Total Long-Term Debt	11 422 000	4 627 000	4 910 000	5 137 000
Creditors	29 000	0	27 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	183 000	8 000	5 815 000	5 955 000
Total Current Debt	682 000	4 733 000	5 863 000	5 973 000
Total Equity and Debt	18 835 000	15 779 000	17 019 000	16 215 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,62 %	2,71 %	18,25 %	12,63 %
Debt-to-Equity Ratio	1,7	0,72	0,79	1,01
Operating Profit Margin	35,45 %	9,16 %	10,42 %	−213,61 %
Current Ratio	9,1	1,04	1,03	0,93
Quick Ratio	−1,55	34,14	4,73	3,95
Equity Ratio	0,36	0,41	0,37	0,31
Gross Profit Margin	96,83 %	100 %	100 %	100 %