JS BYGG EIENDOM AS

9180 SKJERVØY

Finances

Return on Equity

−15,25 %

Current Ratio

0,49

Debt-to-Equity Ratio

1,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 810 000	5 795 000	5 020 000	4 167 000
Net Income	−167 000	295 000	127 000	49 000
Total Assets	2 895 000	3 872 000	3 378 000	3 044 000
Total Equity	1 095 000	1 263 000	968 000	841 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 810 000	5 795 000	5 020 000	4 167 000
Expenditure	1 916 000	5 333 000	4 755 000	4 019 000
Operating Profit	−106 000	463 000	264 000	148 000
Financial Income	0	0	0	5 000
Financial Costs	108 000	85 000	102 000	85 000
Financial Balance	−108 000	−85 000	−102 000	−80 000
Earnings Before Tax	−214 000	378 000	163 000	68 000
Tax	−47 000	83 000	36 000	19 000
Net Income	−167 000	295 000	127 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 741 000	2 079 000	2 194 000	2 382 000
Total Current Assets	154 000	1 793 000	1 185 000	662 000
Total Assets	2 895 000	3 872 000	3 378 000	3 044 000
Total Retained Equity	995 000	1 163 000	868 000	741 000
Total Equity	1 095 000	1 263 000	968 000	841 000
Total Long-Term Debt	1 487 000	1 370 000	1 580 000	1 793 000
Total Current Debt	313 000	1 240 000	831 000	411 000
Total Equity and Debt	2 895 000	3 872 000	3 378 000	3 044 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	971 000	5 795 000	4 998 000	4 146 000
Other Income	838 000	0	22 000	21 000
Revenue	1 810 000	5 795 000	5 020 000	4 167 000
Cost of Goods Sold	599 000	1 821 000	1 300 000	637 000
Salary Costs	397 000	2 462 000	2 553 000	2 610 000
Depreciation	223 000	172 000	176 000	117 000
Impairment	0	0	0	0
Expenditure	1 916 000	5 333 000	4 755 000	4 019 000
Operating Profit	−106 000	463 000	264 000	148 000
Financial Income	0	0	0	5 000
Financial Costs	108 000	85 000	102 000	85 000
Financial Balance	−108 000	−85 000	−102 000	−80 000
Dividends	0	0	0	0
Net Income	−167 000	295 000	127 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	48 000	1 000	3 000	0
Real Eastate	2 200 000	1 909 000	2 080 000	2 252 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	5 000
Total Tangible Assets	2 200 000	1 909 000	2 080 000	2 257 000
Total Fiancial Fixed Assets	493 000	169 000	111 000	125 000
Total Fixed Assets	2 741 000	2 079 000	2 194 000	2 382 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 352 000	671 000	431 000
Total Current Assets	154 000	1 793 000	1 185 000	662 000
Total Assets	2 895 000	3 872 000	3 378 000	3 044 000
Total Equity	1 095 000	1 263 000	968 000	841 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 487 000	1 370 000	1 580 000	1 793 000
Creditors	14 000	398 000	24 000	−69 000
Unpaid Taxes	10 000	282 000	296 000	198 000
Dividends	0	0	0	0
Other Current Debt	32 000	478 000	464 000	275 000
Total Current Debt	313 000	1 240 000	831 000	411 000
Total Equity and Debt	2 895 000	3 872 000	3 378 000	3 044 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,25 %	23,36 %	13,12 %	5,83 %
Debt-to-Equity Ratio	1,36	1,08	1,63	2,13
Operating Profit Margin	−5,86 %	7,99 %	5,26 %	3,55 %
Current Ratio	0,49	1,45	1,43	1,61
Quick Ratio	0,49	1,45	1,43	1,61
Equity Ratio	0,38	0,33	0,29	0,28
Gross Profit Margin	66,91 %	68,58 %	74,1 %	84,71 %