JÆKTBYN 4 SAMEIE

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

9,32 %

Current Ratio

4,18

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 253 000	1 326 000	1 187 000
Net Income	104 000	177 000	77 000	−101 000
Total Assets	1 774 000	1 623 000	1 396 000	1 363 000
Total Equity	1 116 000	1 012 000	835 000	758 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 253 000	1 326 000	1 187 000
Expenditure	−1 211 000	−1 078 000	−1 254 000	−1 301 000
Operating Profit	86 000	175 000	72 000	−113 000
Financial Income	18 000	1 000	5 000	13 000
Financial Costs	0	0	0	0
Financial Balance	18 000	1 000	5 000	13 000
Earnings Before Tax	104 000	177 000	77 000	−101 000
Tax	0	0	0	0
Net Income	104 000	177 000	77 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 050 000	951 000	954 000	653 000
Total Current Assets	724 000	672 000	442 000	710 000
Total Assets	1 774 000	1 623 000	1 396 000	1 363 000
Total Retained Equity	1 116 000	1 012 000	835 000	758 000
Total Equity	1 116 000	1 012 000	835 000	758 000
Total Long-Term Debt	485 000	485 000	485 000	485 000
Total Current Debt	173 000	126 000	76 000	120 000
Total Equity and Debt	1 774 000	1 623 000	1 396 000	1 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 296 000	1 253 000	1 326 000	1 187 000
Revenue	1 296 000	1 253 000	1 326 000	1 187 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−140 000	−147 000	−112 000	−89 000
Depreciation	−4 000	−4 000	−4 000	−4 000
Impairment	0	0	0	0
Expenditure	−1 211 000	−1 078 000	−1 254 000	−1 301 000
Operating Profit	86 000	175 000	72 000	−113 000
Financial Income	18 000	1 000	5 000	13 000
Financial Costs	0	0	0	0
Financial Balance	18 000	1 000	5 000	13 000
Dividends	0	0	0	0
Net Income	104 000	177 000	77 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 000	20 000	23 000	27 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 000	20 000	23 000	27 000
Total Fiancial Fixed Assets	1 034 000	931 000	930 000	627 000
Total Fixed Assets	1 050 000	951 000	954 000	653 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	724 000	672 000	442 000	710 000
Total Current Assets	724 000	672 000	442 000	710 000
Total Assets	1 774 000	1 623 000	1 396 000	1 363 000
Total Equity	1 116 000	1 012 000	835 000	758 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	485 000	485 000	485 000	485 000
Creditors	70 000	64 000	16 000	53 000
Unpaid Taxes	12 000	11 000	26 000	29 000
Dividends	0	0	0	0
Other Current Debt	92 000	50 000	34 000	37 000
Total Current Debt	173 000	126 000	76 000	120 000
Total Equity and Debt	1 774 000	1 623 000	1 396 000	1 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,32 %	17,49 %	9,22 %	−13,32 %
Debt-to-Equity Ratio	0,43	0,48	0,58	0,64
Operating Profit Margin	6,64 %	13,97 %	5,43 %	−9,52 %
Current Ratio	4,18	5,33	5,82	5,92
Quick Ratio	4,18	5,33	5,82	5,92
Equity Ratio	0,63	0,62	0,6	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %