JK-BYGG AS

0373 OSLO

Finances

Share Ownership

Return on Equity

−24,81 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 789 000	2 492 000	1 676 000	2 962 000
Net Income	−32 000	−86 000	−15 000	−77 000
Total Assets	1 108 000	892 000	1 297 000	1 734 000
Total Equity	129 000	161 000	597 000	912 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 789 000	2 492 000	1 676 000	2 962 000
Expenditure	3 824 000	2 599 000	1 694 000	3 057 000
Operating Profit	−36 000	−108 000	−19 000	−96 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	1 000	3 000
Financial Balance	−5 000	−3 000	−1 000	−3 000
Earnings Before Tax	−41 000	−110 000	−19 000	−98 000
Tax	−9 000	−24 000	−4 000	−22 000
Net Income	−32 000	−86 000	−15 000	−77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	97 000	101 000	102 000	86 000
Total Current Assets	1 011 000	791 000	1 196 000	1 649 000
Total Assets	1 108 000	892 000	1 297 000	1 734 000
Total Retained Equity	29 000	61 000	497 000	812 000
Total Equity	129 000	161 000	597 000	912 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	980 000	731 000	700 000	822 000
Total Equity and Debt	1 108 000	892 000	1 297 000	1 734 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 789 000	2 492 000	1 676 000	2 962 000
Other Income	0	0	0	0
Revenue	3 789 000	2 492 000	1 676 000	2 962 000
Cost of Goods Sold	216 000	0	3 000	27 000
Salary Costs	3 240 000	2 336 000	1 624 000	2 733 000
Depreciation	25 000	25 000	13 000	11 000
Impairment	0	0	0	0
Expenditure	3 824 000	2 599 000	1 694 000	3 057 000
Operating Profit	−36 000	−108 000	−19 000	−96 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	1 000	3 000
Financial Balance	−5 000	−3 000	−1 000	−3 000
Dividends	0	350 000	0	0
Net Income	−32 000	−86 000	−15 000	−77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	25 000	1 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	40 000	54 000	68 000	0
Fixtures	11 000	22 000	33 000	44 000
Total Tangible Assets	51 000	76 000	101 000	44 000
Total Fiancial Fixed Assets	12 000	0	0	0
Total Fixed Assets	97 000	101 000	102 000	86 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	618 000	575 000	1 150 000	972 000
Total Current Assets	1 011 000	791 000	1 196 000	1 649 000
Total Assets	1 108 000	892 000	1 297 000	1 734 000
Total Equity	129 000	161 000	597 000	912 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	0	13 000	26 000
Unpaid Taxes	331 000	209 000	319 000	341 000
Dividends	0	350 000	0	0
Other Current Debt	640 000	522 000	369 000	435 000
Total Current Debt	980 000	731 000	700 000	822 000
Total Equity and Debt	1 108 000	892 000	1 297 000	1 734 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,81 %	−53,42 %	−2,51 %	−8,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,95 %	−4,33 %	−1,13 %	−3,24 %
Current Ratio	1,03	1,08	1,71	2,01
Quick Ratio	1,03	1,08	1,71	2,01
Equity Ratio	0,12	0,18	0,46	0,53
Gross Profit Margin	94,3 %	100 %	99,82 %	99,09 %