BRØDRENE JACOBSEN EIENDOM AS

1336 SANDVIKA

Finances

Share Ownership

Return on Equity

8,48 %

Current Ratio

6,36

Debt-to-Equity Ratio

2,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	156 000	156 000
Net Income	43 000	40 000	36 000	37 000
Total Assets	1 925 000	1 853 000	2 317 000	2 255 000
Total Equity	507 000	464 000	424 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	156 000	156 000
Expenditure	83 000	99 000	100 000	94 000
Operating Profit	73 000	56 000	56 000	62 000
Financial Income	0	0	0	0
Financial Costs	18 000	5 000	10 000	15 000
Financial Balance	−18 000	−5 000	−10 000	−15 000
Earnings Before Tax	55 000	51 000	46 000	47 000
Tax	12 000	11 000	10 000	10 000
Net Income	43 000	40 000	36 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 659 000	1 714 000	1 769 000	1 824 000
Total Current Assets	267 000	140 000	548 000	431 000
Total Assets	1 925 000	1 853 000	2 317 000	2 255 000
Total Retained Equity	407 000	364 000	324 000	288 000
Total Equity	507 000	464 000	424 000	388 000
Total Long-Term Debt	1 377 000	1 358 000	1 853 000	1 843 000
Total Current Debt	42 000	31 000	40 000	23 000
Total Equity and Debt	1 925 000	1 853 000	2 317 000	2 255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	156 000	156 000	156 000	156 000
Revenue	156 000	156 000	156 000	156 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	83 000	99 000	100 000	94 000
Operating Profit	73 000	56 000	56 000	62 000
Financial Income	0	0	0	0
Financial Costs	18 000	5 000	10 000	15 000
Financial Balance	−18 000	−5 000	−10 000	−15 000
Dividends	0	0	0	0
Net Income	43 000	40 000	36 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	16 000	11 000	6 000
Real Eastate	1 637 000	1 697 000	1 758 000	1 818 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 637 000	1 697 000	1 758 000	1 818 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 659 000	1 714 000	1 769 000	1 824 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	267 000	140 000	545 000	431 000
Total Current Assets	267 000	140 000	548 000	431 000
Total Assets	1 925 000	1 853 000	2 317 000	2 255 000
Total Equity	507 000	464 000	424 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 377 000	1 358 000	1 853 000	1 843 000
Creditors	7 000	10 000	15 000	2 000
Unpaid Taxes	17 000	5 000	10 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	42 000	31 000	40 000	23 000
Total Equity and Debt	1 925 000	1 853 000	2 317 000	2 255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,48 %	8,62 %	8,49 %	9,54 %
Debt-to-Equity Ratio	2,72	2,93	4,37	4,75
Operating Profit Margin	46,79 %	35,9 %	35,9 %	39,74 %
Current Ratio	6,36	4,52	13,7	18,74
Quick Ratio	6,36	4,52	13,7	18,74
Equity Ratio	0,26	0,25	0,18	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %