JÆGERBAKKEN 37 AS

5251 SØREIDGREND

Finances

Share Ownership

Return on Equity

26,03 %

Current Ratio

0,36

Debt-to-Equity Ratio

10,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	577 000	608 000	557 000	548 000
Net Income	151 000	138 000	5 000	59 000
Total Assets	6 978 000	7 014 000	7 270 000	6 959 000
Total Equity	580 000	429 000	291 000	247 000

Income (NOK)	2022	2021	2020	2019
Revenue	577 000	608 000	557 000	548 000
Expenditure	164 000	207 000	286 000	209 000
Operating Profit	413 000	401 000	271 000	339 000
Financial Income	5 000	0	0	0
Financial Costs	224 000	224 000	265 000	263 000
Financial Balance	−219 000	−224 000	−265 000	−263 000
Earnings Before Tax	194 000	177 000	6 000	76 000
Tax	43 000	39 000	1 000	17 000
Net Income	151 000	138 000	5 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 940 000	6 940 000	6 940 000	6 947 000
Total Current Assets	38 000	74 000	330 000	13 000
Total Assets	6 978 000	7 014 000	7 270 000	6 959 000
Total Retained Equity	353 000	202 000	64 000	59 000
Total Equity	580 000	429 000	291 000	247 000
Total Long-Term Debt	6 293 000	6 495 000	6 884 000	6 619 000
Total Current Debt	105 000	90 000	95 000	93 000
Total Equity and Debt	6 978 000	7 014 000	7 270 000	6 959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	577 000	608 000	557 000	548 000
Revenue	577 000	608 000	557 000	548 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	164 000	207 000	286 000	209 000
Operating Profit	413 000	401 000	271 000	339 000
Financial Income	5 000	0	0	0
Financial Costs	224 000	224 000	265 000	263 000
Financial Balance	−219 000	−224 000	−265 000	−263 000
Dividends	0	0	0	0
Net Income	151 000	138 000	5 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	6 000
Real Eastate	6 940 000	6 940 000	6 940 000	6 940 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 940 000	6 940 000	6 940 000	6 940 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 940 000	6 940 000	6 940 000	6 947 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	63 000	0	0
Total Current Assets	38 000	74 000	330 000	13 000
Total Assets	6 978 000	7 014 000	7 270 000	6 959 000
Total Equity	580 000	429 000	291 000	247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 293 000	6 495 000	6 884 000	6 619 000
Creditors	3 000	0	4 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	59 000	51 000	86 000	67 000
Total Current Debt	105 000	90 000	95 000	93 000
Total Equity and Debt	6 978 000	7 014 000	7 270 000	6 959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,03 %	32,17 %	1,72 %	23,89 %
Debt-to-Equity Ratio	10,85	15,14	23,66	26,8
Operating Profit Margin	71,58 %	65,95 %	48,65 %	61,86 %
Current Ratio	0,36	0,82	3,47	0,14
Quick Ratio	0,36	0,82	3,47	0,14
Equity Ratio	0,08	0,06	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %