ANTON JAKOBSENS VEI 1 AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

19,32 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 370 000	6 740 000	6 696 000	5 584 000
Net Income	4 150 000	4 090 000	4 279 000	3 664 000
Total Assets	28 783 000	27 633 000	24 602 000	21 687 000
Total Equity	21 483 000	21 334 000	20 244 000	18 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 370 000	6 740 000	6 696 000	5 584 000
Expenditure	1 107 000	1 496 000	1 245 000	878 000
Operating Profit	5 263 000	5 244 000	5 451 000	4 706 000
Financial Income	58 000	1 000	36 000	18 000
Financial Costs	1 000	1 000	1 000	26 000
Financial Balance	57 000	0	35 000	−8 000
Earnings Before Tax	5 320 000	5 243 000	5 486 000	4 698 000
Tax	1 170 000	1 154 000	1 207 000	1 034 000
Net Income	4 150 000	4 090 000	4 279 000	3 664 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 712 000	21 304 000	19 009 000	19 601 000
Total Current Assets	8 071 000	6 329 000	5 592 000	2 086 000
Total Assets	28 783 000	27 633 000	24 602 000	21 687 000
Total Retained Equity	20 926 000	20 777 000	19 687 000	18 407 000
Total Equity	21 483 000	21 334 000	20 244 000	18 964 000
Total Long-Term Debt	63 000	86 000	102 000	112 000
Total Current Debt	7 237 000	6 214 000	4 256 000	2 611 000
Total Equity and Debt	28 783 000	27 633 000	24 602 000	21 687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 922 000	5 987 000	5 745 000	5 219 000
Other Income	447 000	753 000	952 000	366 000
Revenue	6 370 000	6 740 000	6 696 000	5 584 000
Cost of Goods Sold	352 000	709 000	510 000	0
Salary Costs	0	0	0	0
Depreciation	591 000	591 000	591 000	591 000
Impairment	0	0	0	0
Expenditure	1 107 000	1 496 000	1 245 000	878 000
Operating Profit	5 263 000	5 244 000	5 451 000	4 706 000
Financial Income	58 000	1 000	36 000	18 000
Financial Costs	1 000	1 000	1 000	26 000
Financial Balance	57 000	0	35 000	−8 000
Dividends	4 000 000	3 000 000	3 000 000	1 500 000
Net Income	4 150 000	4 090 000	4 279 000	3 664 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 712 000	21 304 000	19 009 000	19 601 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 712 000	21 304 000	19 009 000	19 601 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 712 000	21 304 000	19 009 000	19 601 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 208 000	4 030 000	4 754 000	299 000
Total Current Assets	8 071 000	6 329 000	5 592 000	2 086 000
Total Assets	28 783 000	27 633 000	24 602 000	21 687 000
Total Equity	21 483 000	21 334 000	20 244 000	18 964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	63 000	86 000	102 000	112 000
Creditors	88 000	125 000	39 000	69 000
Unpaid Taxes	339 000	358 000	0	0
Dividends	4 000 000	3 000 000	3 000 000	1 500 000
Other Current Debt	1 616 000	1 560 000	0	6 000
Total Current Debt	7 237 000	6 214 000	4 256 000	2 611 000
Total Equity and Debt	28 783 000	27 633 000	24 602 000	21 687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,32 %	19,17 %	21,14 %	19,32 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	82,62 %	77,8 %	81,41 %	84,28 %
Current Ratio	1,12	1,02	1,31	0,8
Quick Ratio	1,12	1,02	1,31	0,8
Equity Ratio	0,75	0,77	0,82	0,87
Gross Profit Margin	94,47 %	89,48 %	92,38 %	100 %