JUVIKFLATEN EIENDOM AS

5300 KLEPPESTØ

Finances

Share Ownership

Return on Equity

17,84 %

Current Ratio

2,74

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 275 000	3 100 000	2 783 000	2 839 000
Net Income	1 501 000	1 462 000	1 353 000	1 305 000
Total Assets	19 038 000	19 324 000	18 621 000	18 359 000
Total Equity	8 416 000	6 915 000	7 453 000	7 101 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 275 000	3 100 000	2 783 000	2 839 000
Expenditure	982 000	950 000	789 000	842 000
Operating Profit	2 293 000	2 150 000	1 994 000	1 996 000
Financial Income	0	0	0	1 000
Financial Costs	369 000	275 000	260 000	324 000
Financial Balance	−369 000	−275 000	−260 000	−323 000
Earnings Before Tax	1 924 000	1 874 000	1 734 000	1 673 000
Tax	423 000	412 000	382 000	368 000
Net Income	1 501 000	1 462 000	1 353 000	1 305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 619 000	18 007 000	18 277 000	17 040 000
Total Current Assets	1 419 000	1 318 000	343 000	1 319 000
Total Assets	19 038 000	19 324 000	18 621 000	18 359 000
Total Retained Equity	6 216 000	4 715 000	5 253 000	4 901 000
Total Equity	8 416 000	6 915 000	7 453 000	7 101 000
Total Long-Term Debt	10 104 000	10 805 000	9 580 000	9 829 000
Total Current Debt	518 000	1 604 000	1 587 000	1 430 000
Total Equity and Debt	19 038 000	19 324 000	18 621 000	18 359 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 275 000	3 100 000	2 783 000	2 839 000
Revenue	3 275 000	3 100 000	2 783 000	2 839 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	387 000	387 000	324 000	316 000
Impairment	0	0	0	0
Expenditure	982 000	950 000	789 000	842 000
Operating Profit	2 293 000	2 150 000	1 994 000	1 996 000
Financial Income	0	0	0	1 000
Financial Costs	369 000	275 000	260 000	324 000
Financial Balance	−369 000	−275 000	−260 000	−323 000
Dividends	0	2 000 000	1 000 000	1 000 000
Net Income	1 501 000	1 462 000	1 353 000	1 305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 619 000	18 007 000	18 277 000	17 040 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 619 000	18 007 000	18 277 000	17 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 619 000	18 007 000	18 277 000	17 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 320 000	1 098 000	33 000	1 224 000
Total Current Assets	1 419 000	1 318 000	343 000	1 319 000
Total Assets	19 038 000	19 324 000	18 621 000	18 359 000
Total Equity	8 416 000	6 915 000	7 453 000	7 101 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 104 000	10 805 000	9 580 000	9 829 000
Creditors	47 000	172 000	237 000	22 000
Unpaid Taxes	39 000	31 000	0	37 000
Dividends	0	2 000 000	1 000 000	1 000 000
Other Current Debt	27 000	14 000	26 000	30 000
Total Current Debt	518 000	1 604 000	1 587 000	1 430 000
Total Equity and Debt	19 038 000	19 324 000	18 621 000	18 359 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,84 %	21,14 %	18,15 %	18,38 %
Debt-to-Equity Ratio	1,2	1,56	1,29	1,38
Operating Profit Margin	70,02 %	69,35 %	71,65 %	70,31 %
Current Ratio	2,74	0,82	0,22	0,92
Quick Ratio	2,74	0,82	0,22	0,92
Equity Ratio	0,44	0,36	0,4	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %