FURU EGG AS

3232 SANDEFJORD

Finances

Share Ownership

Return on Equity

19,57 %

Current Ratio

2,07

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 153 000	4 832 000	3 986 000	4 036 000
Net Income	713 000	1 213 000	770 000	834 000
Total Assets	5 701 000	4 995 000	3 824 000	3 232 000
Total Equity	3 643 000	3 930 000	3 217 000	2 447 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 153 000	4 832 000	3 986 000	4 036 000
Expenditure	4 260 000	3 289 000	3 008 000	2 977 000
Operating Profit	893 000	1 543 000	978 000	1 060 000
Financial Income	21 000	12 000	10 000	10 000
Financial Costs	0	0	1 000	0
Financial Balance	21 000	12 000	9 000	10 000
Earnings Before Tax	915 000	1 555 000	988 000	1 070 000
Tax	201 000	342 000	218 000	236 000
Net Income	713 000	1 213 000	770 000	834 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 721 000	1 851 000	1 057 000	1 088 000
Total Current Assets	3 979 000	3 144 000	2 767 000	2 144 000
Total Assets	5 701 000	4 995 000	3 824 000	3 232 000
Total Retained Equity	3 625 000	3 912 000	3 199 000	2 429 000
Total Equity	3 643 000	3 930 000	3 217 000	2 447 000
Total Long-Term Debt	138 000	130 000	65 000	52 000
Total Current Debt	1 919 000	935 000	541 000	733 000
Total Equity and Debt	5 701 000	4 995 000	3 824 000	3 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 087 000	4 624 000	3 904 000	3 990 000
Other Income	66 000	209 000	82 000	46 000
Revenue	5 153 000	4 832 000	3 986 000	4 036 000
Cost of Goods Sold	3 005 000	2 466 000	2 262 000	2 112 000
Salary Costs	225 000	102 000	42 000	132 000
Depreciation	237 000	144 000	146 000	141 000
Impairment	0	0	0	0
Expenditure	4 260 000	3 289 000	3 008 000	2 977 000
Operating Profit	893 000	1 543 000	978 000	1 060 000
Financial Income	21 000	12 000	10 000	10 000
Financial Costs	0	0	1 000	0
Financial Balance	21 000	12 000	9 000	10 000
Dividends	1 000 000	500 000	0	1 405 000
Net Income	713 000	1 213 000	770 000	834 000

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	1 721 000	1 850 000	1 056 000	1 088 000
Total Tangible Assets	1 721 000	1 850 000	1 056 000	1 088 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	1 721 000	1 851 000	1 057 000	1 088 000
Stock	38 000	30 000	17 000	30 000
Total Investments	0	0	0	0
Cash, Bank	3 557 000	2 914 000	2 621 000	1 926 000
Total Current Assets	3 979 000	3 144 000	2 767 000	2 144 000
Total Assets	5 701 000	4 995 000	3 824 000	3 232 000
Total Equity	3 643 000	3 930 000	3 217 000	2 447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	138 000	130 000	65 000	52 000
Creditors	682 000	509 000	256 000	434 000
Unpaid Taxes	24 000	61 000	1 000	10 000
Dividends	1 000 000	500 000	0	1 405 000
Other Current Debt	20 000	78 000	80 000	69 000
Total Current Debt	1 919 000	935 000	541 000	733 000
Total Equity and Debt	5 701 000	4 995 000	3 824 000	3 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,57 %	30,87 %	23,94 %	34,08 %
Debt-to-Equity Ratio	0,04	0,03	0,02	0,02
Operating Profit Margin	17,33 %	31,93 %	24,54 %	26,26 %
Current Ratio	2,07	3,36	5,11	2,92
Quick Ratio	2,12	3,47	5,28	3,05
Equity Ratio	0,64	0,79	0,84	0,76
Gross Profit Margin	41,68 %	48,97 %	43,25 %	47,67 %