JUST BRANDS AS

0369 OSLO

Finances

Share Ownership

Return on Equity

179,99 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2023	2022	2021	2020
Revenue	22 806 000	31 563 000	26 917 000	19 306 000
Net Income	2 545 000	4 039 000	3 082 000	1 090 000
Total Assets	11 181 000	12 360 000	9 305 000	6 561 000
Total Equity	1 414 000	869 000	830 000	748 000

Income (NOK)	2023	2022	2021	2020
Revenue	22 806 000	31 563 000	26 917 000	19 306 000
Expenditure	19 219 000	26 433 000	23 039 000	17 670 000
Operating Profit	3 587 000	5 129 000	3 877 000	1 636 000
Financial Income	55 000	92 000	125 000	209 000
Financial Costs	375 000	26 000	50 000	439 000
Financial Balance	−320 000	66 000	75 000	−230 000
Earnings Before Tax	3 266 000	5 195 000	3 952 000	1 406 000
Tax	721 000	1 156 000	870 000	316 000
Net Income	2 545 000	4 039 000	3 082 000	1 090 000

Balance (NOK)	2023	2022	2021	2020
Total Fixed Assets	49 000	15 000	26 000	53 000
Total Current Assets	11 132 000	12 344 000	9 279 000	6 509 000
Total Assets	11 181 000	12 360 000	9 305 000	6 561 000
Total Retained Equity	1 314 000	769 000	730 000	648 000
Total Equity	1 414 000	869 000	830 000	748 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 766 000	11 490 000	8 475 000	5 813 000
Total Equity and Debt	11 181 000	12 360 000	9 305 000	6 561 000

Cash flow (NOK)	2023	2022	2021	2020
Sales Income	22 806 000	31 563 000	26 917 000	19 306 000
Other Income	0	0	0	0
Revenue	22 806 000	31 563 000	26 917 000	19 306 000
Cost of Goods Sold	18 076 000	25 309 000	22 100 000	16 517 000
Salary Costs	141 000	120 000	120 000	121 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	19 219 000	26 433 000	23 039 000	17 670 000
Operating Profit	3 587 000	5 129 000	3 877 000	1 636 000
Financial Income	55 000	92 000	125 000	209 000
Financial Costs	375 000	26 000	50 000	439 000
Financial Balance	−320 000	66 000	75 000	−230 000
Dividends	2 000 000	4 000 000	3 000 000	1 000 000
Net Income	2 545 000	4 039 000	3 082 000	1 090 000

Balance details (NOK)	2023	2022	2021	2020
Goodwill	0	0	0	0
Total Intangible Assets	49 000	15 000	26 000	53 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 000	15 000	26 000	53 000
Stock	4 711 000	2 368 000	2 602 000	2 384 000
Total Investments	0	0	0	0
Cash, Bank	3 485 000	6 178 000	3 945 000	1 851 000
Total Current Assets	11 132 000	12 344 000	9 279 000	6 509 000
Total Assets	11 181 000	12 360 000	9 305 000	6 561 000
Total Equity	1 414 000	869 000	830 000	748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 699 000	4 556 000	3 459 000	3 497 000
Unpaid Taxes	957 000	1 267 000	1 155 000	840 000
Dividends	2 000 000	4 000 000	3 000 000	1 000 000
Other Current Debt	61 000	55 000	53 000	50 000
Total Current Debt	9 766 000	11 490 000	8 475 000	5 813 000
Total Equity and Debt	11 181 000	12 360 000	9 305 000	6 561 000

Financial indicators	2023	2022	2021	2020
Return on Equity	179,99 %	464,79 %	371,33 %	145,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,73 %	16,25 %	14,4 %	8,47 %
Current Ratio	1,14	1,07	1,09	1,12
Quick Ratio	2,2	1,35	1,58	1,9
Equity Ratio	0,13	0,07	0,09	0,11
Gross Profit Margin	20,74 %	19,81 %	17,9 %	14,45 %