JÆKTBYN 2 BORETTSLAG

7650 VERDAL

Finances

Share Ownership

Return on Equity

8,14 %

Current Ratio

3,26

Debt-to-Equity Ratio

12,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 636 000	3 352 000	3 070 000	2 900 000
Net Income	449 000	−874 000	822 000	784 000
Total Assets	72 983 000	73 692 000	73 139 000	73 172 000
Total Equity	5 514 000	5 065 000	5 939 000	5 117 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 636 000	3 352 000	3 070 000	2 900 000
Expenditure	2 100 000	3 672 000	1 478 000	1 129 000
Operating Profit	1 535 000	−319 000	1 592 000	1 772 000
Financial Income	6 000	11 000	7 000	13 000
Financial Costs	−1 086 000	−554 000	−770 000	−988 000
Financial Balance	1 092 000	565 000	777 000	1 001 000
Earnings Before Tax	449 000	−874 000	822 000	784 000
Tax	0	0	0	0
Net Income	449 000	−874 000	822 000	784 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 052 000	71 969 000	71 976 000	71 983 000
Total Current Assets	930 000	1 723 000	1 163 000	1 189 000
Total Assets	72 983 000	73 692 000	73 139 000	73 172 000
Total Retained Equity	5 354 000	4 905 000	5 779 000	4 957 000
Total Equity	5 514 000	5 065 000	5 939 000	5 117 000
Total Long-Term Debt	67 183 000	68 034 000	66 989 000	67 869 000
Total Current Debt	285 000	592 000	211 000	185 000
Total Equity and Debt	72 983 000	73 692 000	73 139 000	73 172 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 565 000	3 249 000	3 001 000	2 860 000
Other Income	71 000	104 000	69 000	40 000
Revenue	3 636 000	3 352 000	3 070 000	2 900 000
Cost of Goods Sold	0	0	0	0
Salary Costs	70 000	46 000	97 000	46 000
Depreciation	37 000	7 000	7 000	5 000
Impairment	0	0	0	0
Expenditure	2 100 000	3 672 000	1 478 000	1 129 000
Operating Profit	1 535 000	−319 000	1 592 000	1 772 000
Financial Income	6 000	11 000	7 000	13 000
Financial Costs	−1 086 000	−554 000	−770 000	−988 000
Financial Balance	1 092 000	565 000	777 000	1 001 000
Dividends	0	0	0	0
Net Income	449 000	−874 000	822 000	784 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	71 954 000	71 954 000	71 954 000	71 954 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	99 000	15 000	22 000	29 000
Total Tangible Assets	72 052 000	71 969 000	71 976 000	71 983 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 052 000	71 969 000	71 976 000	71 983 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	839 000	1 640 000	1 079 000	1 178 000
Total Current Assets	930 000	1 723 000	1 163 000	1 189 000
Total Assets	72 983 000	73 692 000	73 139 000	73 172 000
Total Equity	5 514 000	5 065 000	5 939 000	5 117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	67 183 000	68 034 000	66 989 000	67 869 000
Creditors	219 000	565 000	189 000	122 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	66 000	27 000	22 000	64 000
Total Current Debt	285 000	592 000	211 000	185 000
Total Equity and Debt	72 983 000	73 692 000	73 139 000	73 172 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,14 %	−17,26 %	13,84 %	15,32 %
Debt-to-Equity Ratio	12,18	13,43	11,28	13,26
Operating Profit Margin	42,22 %	−9,52 %	51,86 %	61,1 %
Current Ratio	3,26	2,91	5,51	6,43
Quick Ratio	3,26	2,91	5,51	6,43
Equity Ratio	0,08	0,07	0,08	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %