JOTUN BYGG AS

2975 VANG I VALDRES

Finances

Share Ownership

Return on Equity

−48,81 %

Current Ratio

0,51

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 543 000	2 425 000	3 913 000	6 044 000
Net Income	266 000	−842 000	−39 000	−257 000
Total Assets	1 416 000	1 359 000	1 770 000	1 728 000
Total Equity	−545 000	−811 000	31 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 543 000	2 425 000	3 913 000	6 044 000
Expenditure	5 245 000	3 227 000	3 912 000	6 263 000
Operating Profit	297 000	−801 000	1 000	−219 000
Financial Income	0	3 000	1 000	0
Financial Costs	32 000	43 000	41 000	38 000
Financial Balance	−32 000	−40 000	−40 000	−38 000
Earnings Before Tax	266 000	−842 000	−39 000	−257 000
Tax	0	0	0	0
Net Income	266 000	−842 000	−39 000	−257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	419 000	383 000	562 000	442 000
Total Current Assets	997 000	976 000	1 208 000	1 286 000
Total Assets	1 416 000	1 359 000	1 770 000	1 728 000
Total Retained Equity	−564 000	−830 000	12 000	51 000
Total Equity	−545 000	−811 000	31 000	70 000
Total Long-Term Debt	0	0	0	211 000
Total Current Debt	1 962 000	2 170 000	1 739 000	1 447 000
Total Equity and Debt	1 416 000	1 359 000	1 770 000	1 728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 527 000	2 241 000	3 637 000	6 035 000
Other Income	16 000	184 000	277 000	9 000
Revenue	5 543 000	2 425 000	3 913 000	6 044 000
Cost of Goods Sold	2 004 000	825 000	1 096 000	871 000
Salary Costs	2 550 000	1 534 000	1 679 000	3 949 000
Depreciation	60 000	57 000	41 000	37 000
Impairment	0	0	0	0
Expenditure	5 245 000	3 227 000	3 912 000	6 263 000
Operating Profit	297 000	−801 000	1 000	−219 000
Financial Income	0	3 000	1 000	0
Financial Costs	32 000	43 000	41 000	38 000
Financial Balance	−32 000	−40 000	−40 000	−38 000
Dividends	0	0	0	0
Net Income	266 000	−842 000	−39 000	−257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	372 000	325 000	360 000	171 000
Total Tangible Assets	372 000	325 000	360 000	171 000
Total Fiancial Fixed Assets	48 000	57 000	202 000	271 000
Total Fixed Assets	419 000	383 000	562 000	442 000
Stock	395 000	497 000	567 000	375 000
Total Investments	0	0	0	0
Cash, Bank	64 000	97 000	42 000	226 000
Total Current Assets	997 000	976 000	1 208 000	1 286 000
Total Assets	1 416 000	1 359 000	1 770 000	1 728 000
Total Equity	−545 000	−811 000	31 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	211 000
Creditors	286 000	338 000	182 000	381 000
Unpaid Taxes	96 000	244 000	366 000	512 000
Dividends	0	0	0	0
Other Current Debt	1 441 000	1 175 000	849 000	343 000
Total Current Debt	1 962 000	2 170 000	1 739 000	1 447 000
Total Equity and Debt	1 416 000	1 359 000	1 770 000	1 728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48,81 %	103,82 %	−125,81 %	−367,14 %
Debt-to-Equity Ratio	−0	−0	0	3,01
Operating Profit Margin	5,36 %	−33,03 %	0,03 %	−3,62 %
Current Ratio	0,51	0,45	0,69	0,89
Quick Ratio	0,64	0,58	1,03	1,2
Equity Ratio	−0,38	−0,6	0,02	0,04
Gross Profit Margin	63,85 %	65,98 %	71,99 %	85,59 %