JUST HOLDING AS

8517 NARVIK

Finances

Return on Equity

8,3 %

Current Ratio

2,46

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	107 833 000	109 233 000	93 164 000	574 000
Net Income	4 877 000	7 170 000	3 151 000	586 000
Total Assets	101 451 000	104 985 000	96 947 000	34 853 000
Total Equity	58 730 000	54 403 000	48 233 000	19 198 000

Income (NOK)	2022	2021	2020	2019
Revenue	107 833 000	109 233 000	93 164 000	574 000
Expenditure	101 671 000	100 585 000	86 291 000	38 000
Operating Profit	6 162 000	8 648 000	6 872 000	537 000
Financial Income	1 594 000	1 342 000	1 041 000	550 000
Financial Costs	1 448 000	1 150 000	3 293 000	334 000
Financial Balance	146 000	192 000	−2 252 000	216 000
Earnings Before Tax	6 309 000	8 840 000	4 620 000	752 000
Tax	1 431 000	1 669 000	1 469 000	165 000
Net Income	4 877 000	7 170 000	3 151 000	586 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 095 000	55 681 000	56 555 000	10 666 000
Total Current Assets	47 355 000	49 304 000	40 392 000	24 187 000
Total Assets	101 451 000	104 985 000	96 947 000	34 853 000
Total Retained Equity	58 470 000	54 143 000	47 973 000	19 098 000
Total Equity	58 730 000	54 403 000	48 233 000	19 198 000
Total Long-Term Debt	23 471 000	26 855 000	30 913 000	2 335 000
Total Current Debt	19 250 000	23 727 000	17 802 000	13 320 000
Total Equity and Debt	101 451 000	104 985 000	96 947 000	34 853 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	106 029 000	108 244 000	92 521 000	574 000
Other Income	1 804 000	989 000	642 000	0
Revenue	107 833 000	109 233 000	93 164 000	574 000
Cost of Goods Sold	68 715 000	69 552 000	59 474 000	0
Salary Costs	14 384 000	13 022 000	10 599 000	0
Depreciation	2 176 000	1 992 000	2 340 000	0
Impairment	0	0	0	0
Expenditure	101 671 000	100 585 000	86 291 000	38 000
Operating Profit	6 162 000	8 648 000	6 872 000	537 000
Financial Income	1 594 000	1 342 000	1 041 000	550 000
Financial Costs	1 448 000	1 150 000	3 293 000	334 000
Financial Balance	146 000	192 000	−2 252 000	216 000
Dividends	0	0	0	0
Net Income	4 877 000	7 170 000	3 151 000	586 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 272 000	43 465 000	47 127 000	0
Machinery and Plant Facilities	57 000	0	0	0
Fixtures	3 625 000	3 929 000	1 254 000	0
Total Tangible Assets	45 954 000	47 394 000	48 382 000	0
Total Fiancial Fixed Assets	8 142 000	8 287 000	8 174 000	10 666 000
Total Fixed Assets	54 095 000	55 681 000	56 555 000	10 666 000
Stock	24 953 000	25 226 000	20 679 000	0
Total Investments	0	0	0	0
Cash, Bank	9 558 000	7 245 000	8 125 000	6 907 000
Total Current Assets	47 355 000	49 304 000	40 392 000	24 187 000
Total Assets	101 451 000	104 985 000	96 947 000	34 853 000
Total Equity	58 730 000	54 403 000	48 233 000	19 198 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 471 000	26 855 000	30 913 000	2 335 000
Creditors	11 795 000	11 135 000	5 838 000	0
Unpaid Taxes	1 493 000	630 000	942 000	0
Dividends	0	0	0	0
Other Current Debt	3 796 000	2 576 000	4 882 000	752 000
Total Current Debt	19 250 000	23 727 000	17 802 000	13 320 000
Total Equity and Debt	101 451 000	104 985 000	96 947 000	34 853 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,3 %	13,18 %	6,53 %	3,05 %
Debt-to-Equity Ratio	0,4	0,49	0,64	0,12
Operating Profit Margin	5,71 %	7,92 %	7,38 %	93,55 %
Current Ratio	2,46	2,08	2,27	1,82
Quick Ratio	−8,3	−32,89	−14,04	1,82
Equity Ratio	0,58	0,52	0,5	0,55
Gross Profit Margin	36,28 %	36,33 %	36,16 %	100 %