JOMFRUGT 4 ANS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

85,65 %

Current Ratio

26,79

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 729 000	1 417 000	1 148 000	1 318 000
Net Income	1 283 000	1 090 000	1 135 000	1 306 000
Total Assets	5 308 000	6 935 000	6 325 000	16 568 000
Total Equity	1 498 000	2 616 000	1 526 000	11 391 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 729 000	1 417 000	1 148 000	1 318 000
Expenditure	318 000	239 000	168 000	213 000
Operating Profit	1 412 000	1 178 000	980 000	1 105 000
Financial Income	48 000	50 000	325 000	411 000
Financial Costs	177 000	138 000	170 000	210 000
Financial Balance	−129 000	−88 000	155 000	201 000
Earnings Before Tax	1 283 000	1 090 000	1 135 000	1 306 000
Tax	0	0	0	0
Net Income	1 283 000	1 090 000	1 135 000	1 306 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 717 000	4 053 000	4 024 000	14 721 000
Total Current Assets	3 590 000	2 882 000	2 301 000	1 846 000
Total Assets	5 308 000	6 935 000	6 325 000	16 568 000
Total Retained Equity	1 313 000	2 431 000	1 341 000	6 206 000
Total Equity	1 498 000	2 616 000	1 526 000	11 391 000
Total Long-Term Debt	3 675 000	4 095 000	4 515 000	4 935 000
Total Current Debt	134 000	225 000	284 000	242 000
Total Equity and Debt	5 308 000	6 935 000	6 325 000	16 568 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 729 000	1 417 000	1 148 000	1 318 000
Revenue	1 729 000	1 417 000	1 148 000	1 318 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	318 000	239 000	168 000	213 000
Operating Profit	1 412 000	1 178 000	980 000	1 105 000
Financial Income	48 000	50 000	325 000	411 000
Financial Costs	177 000	138 000	170 000	210 000
Financial Balance	−129 000	−88 000	155 000	201 000
Dividends	0	0	0	0
Net Income	1 283 000	1 090 000	1 135 000	1 306 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 717 000	1 737 000	1 757 000	1 777 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 717 000	1 737 000	1 757 000	1 777 000
Total Fiancial Fixed Assets	0	2 316 000	2 267 000	12 944 000
Total Fixed Assets	1 717 000	4 053 000	4 024 000	14 721 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 251 000	2 747 000	2 281 000	1 828 000
Total Current Assets	3 590 000	2 882 000	2 301 000	1 846 000
Total Assets	5 308 000	6 935 000	6 325 000	16 568 000
Total Equity	1 498 000	2 616 000	1 526 000	11 391 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 675 000	4 095 000	4 515 000	4 935 000
Creditors	45 000	60 000	40 000	47 000
Unpaid Taxes	38 000	49 000	47 000	41 000
Dividends	0	0	0	0
Other Current Debt	52 000	116 000	197 000	153 000
Total Current Debt	134 000	225 000	284 000	242 000
Total Equity and Debt	5 308 000	6 935 000	6 325 000	16 568 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,65 %	41,67 %	74,38 %	11,47 %
Debt-to-Equity Ratio	2,45	1,57	2,96	0,43
Operating Profit Margin	81,67 %	83,13 %	85,37 %	83,84 %
Current Ratio	26,79	12,81	8,1	7,63
Quick Ratio	26,79	12,81	8,1	7,63
Equity Ratio	0,28	0,38	0,24	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %