JÆGTVIK EIENDOM AS

8804 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

106,76 %

Current Ratio

0,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	180 000	180 000	180 000	180 000
Net Income	79 000	64 000	35 000	45 000
Total Assets	300 000	215 000	231 000	247 000
Total Equity	74 000	−6 000	−70 000	−105 000

Income (NOK)	2022	2021	2020	2019
Revenue	180 000	180 000	180 000	180 000
Expenditure	88 000	106 000	132 000	117 000
Operating Profit	93 000	74 000	48 000	64 000
Financial Income	0	0	0	0
Financial Costs	12 000	10 000	13 000	19 000
Financial Balance	−12 000	−10 000	−13 000	−19 000
Earnings Before Tax	81 000	64 000	35 000	45 000
Tax	1 000	0	0	0
Net Income	79 000	64 000	35 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	195 000	211 000	228 000	245 000
Total Current Assets	106 000	3 000	2 000	2 000
Total Assets	300 000	215 000	231 000	247 000
Total Retained Equity	−26 000	−106 000	−170 000	−205 000
Total Equity	74 000	−6 000	−70 000	−105 000
Total Long-Term Debt	0	209 000	273 000	349 000
Total Current Debt	227 000	11 000	28 000	3 000
Total Equity and Debt	300 000	215 000	231 000	247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	180 000	180 000	180 000	180 000
Revenue	180 000	180 000	180 000	180 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	17 000	17 000	38 000
Impairment	0	0	0	0
Expenditure	88 000	106 000	132 000	117 000
Operating Profit	93 000	74 000	48 000	64 000
Financial Income	0	0	0	0
Financial Costs	12 000	10 000	13 000	19 000
Financial Balance	−12 000	−10 000	−13 000	−19 000
Dividends	0	0	0	0
Net Income	79 000	64 000	35 000	45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	195 000	211 000	228 000	245 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	195 000	211 000	228 000	245 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	195 000	211 000	228 000	245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	104 000	2 000	1 000	0
Total Current Assets	106 000	3 000	2 000	2 000
Total Assets	300 000	215 000	231 000	247 000
Total Equity	74 000	−6 000	−70 000	−105 000
Short-Term Group Debt	221 000	0	0	0
Total Long-Term Debt	0	209 000	273 000	349 000
Creditors	5 000	11 000	28 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	−1 000
Total Current Debt	227 000	11 000	28 000	3 000
Total Equity and Debt	300 000	215 000	231 000	247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,76 %	−1 066,67 %	−50 %	−42,86 %
Debt-to-Equity Ratio	0	−34,83	−3,9	−3,32
Operating Profit Margin	51,67 %	41,11 %	26,67 %	35,56 %
Current Ratio	0,47	0,27	0,07	0,67
Quick Ratio	0,47	0,27	0,07	0,67
Equity Ratio	0,25	−0,03	−0,3	−0,43
Gross Profit Margin	100 %	100 %	100 %	100 %