JB ELECTRO AS

4344 BRYNE

Finances

Share Ownership

Return on Equity

25 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 858 000	15 371 000	9 506 000	10 438 000
Net Income	1 372 000	−466 000	−74 000	−553 000
Total Assets	14 419 000	11 690 000	7 116 000	8 534 000
Total Equity	5 489 000	4 117 000	4 583 000	4 657 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 858 000	15 371 000	9 506 000	10 438 000
Expenditure	19 548 000	15 995 000	9 729 000	11 815 000
Operating Profit	1 485 000	−609 000	−139 000	−993 000
Financial Income	84 000	46 000	40 000	36 000
Financial Costs	7 000	36 000	46 000	36 000
Financial Balance	77 000	10 000	−6 000	0
Earnings Before Tax	1 561 000	−598 000	−144 000	−993 000
Tax	190 000	−133 000	−70 000	−440 000
Net Income	1 372 000	−466 000	−74 000	−553 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	423 000	720 000	780 000	939 000
Total Current Assets	13 997 000	10 970 000	6 335 000	7 595 000
Total Assets	14 419 000	11 690 000	7 116 000	8 534 000
Total Retained Equity	5 389 000	4 017 000	4 483 000	4 557 000
Total Equity	5 489 000	4 117 000	4 583 000	4 657 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 930 000	7 573 000	2 533 000	3 877 000
Total Equity and Debt	14 419 000	11 690 000	7 116 000	8 534 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 858 000	15 371 000	9 506 000	10 438 000
Other Income	0	0	0	0
Revenue	17 858 000	15 371 000	9 506 000	10 438 000
Cost of Goods Sold	12 161 000	9 609 000	3 420 000	3 532 000
Salary Costs	4 821 000	4 431 000	4 709 000	6 186 000
Depreciation	108 000	193 000	347 000	340 000
Impairment	0	0	0	0
Expenditure	19 548 000	15 995 000	9 729 000	11 815 000
Operating Profit	1 485 000	−609 000	−139 000	−993 000
Financial Income	84 000	46 000	40 000	36 000
Financial Costs	7 000	36 000	46 000	36 000
Financial Balance	77 000	10 000	−6 000	0
Dividends	0	0	0	0
Net Income	1 372 000	−466 000	−74 000	−553 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	276 000	503 000	488 000	806 000
Real Eastate	34 000	51 000	68 000	63 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	114 000	166 000	224 000	70 000
Total Tangible Assets	147 000	217 000	292 000	133 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	423 000	720 000	780 000	939 000
Stock	2 399 000	1 406 000	1 451 000	1 567 000
Total Investments	0	0	0	0
Cash, Bank	451 000	156 000	164 000	227 000
Total Current Assets	13 997 000	10 970 000	6 335 000	7 595 000
Total Assets	14 419 000	11 690 000	7 116 000	8 534 000
Total Equity	5 489 000	4 117 000	4 583 000	4 657 000
Short-Term Group Debt	0	600 000	0	850 000
Total Long-Term Debt	0	0	0	0
Creditors	4 438 000	1 534 000	293 000	362 000
Unpaid Taxes	370 000	1 165 000	579 000	929 000
Dividends	0	0	0	0
Other Current Debt	4 123 000	3 562 000	1 457 000	760 000
Total Current Debt	8 930 000	7 573 000	2 533 000	3 877 000
Total Equity and Debt	14 419 000	11 690 000	7 116 000	8 534 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25 %	−11,32 %	−1,61 %	−11,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,32 %	−3,96 %	−1,46 %	−9,51 %
Current Ratio	1,57	1,45	2,5	1,96
Quick Ratio	2,14	1,78	5,85	3,29
Equity Ratio	0,38	0,35	0,64	0,55
Gross Profit Margin	31,9 %	37,49 %	64,02 %	66,16 %