FARMER VEST AS

4352 KLEPPE

Finances

Share Ownership

Return on Equity

6,7 %

Current Ratio

17,04

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	277 000	314 000	276 000	451 000
Net Income	119 000	200 000	182 000	202 000
Total Assets	1 898 000	1 823 000	1 618 000	1 443 000
Total Equity	1 777 000	1 658 000	1 458 000	1 276 000

Income (NOK)	2022	2021	2020	2019
Revenue	277 000	314 000	276 000	451 000
Expenditure	141 000	62 000	50 000	198 000
Operating Profit	136 000	252 000	226 000	253 000
Financial Income	17 000	5 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	17 000	5 000	7 000	6 000
Earnings Before Tax	153 000	257 000	233 000	259 000
Tax	34 000	56 000	51 000	57 000
Net Income	119 000	200 000	182 000	202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	501 000	518 000	535 000	552 000
Total Current Assets	1 397 000	1 305 000	1 084 000	892 000
Total Assets	1 898 000	1 823 000	1 618 000	1 443 000
Total Retained Equity	1 277 000	1 158 000	958 000	776 000
Total Equity	1 777 000	1 658 000	1 458 000	1 276 000
Total Long-Term Debt	39 000	42 000	46 000	50 000
Total Current Debt	82 000	123 000	115 000	117 000
Total Equity and Debt	1 898 000	1 823 000	1 618 000	1 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	277 000	314 000	276 000	451 000
Revenue	277 000	314 000	276 000	451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	17 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	141 000	62 000	50 000	198 000
Operating Profit	136 000	252 000	226 000	253 000
Financial Income	17 000	5 000	7 000	6 000
Financial Costs	0	0	0	0
Financial Balance	17 000	5 000	7 000	6 000
Dividends	0	0	0	0
Net Income	119 000	200 000	182 000	202 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	501 000	518 000	535 000	552 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	501 000	518 000	535 000	552 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	501 000	518 000	535 000	552 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 390 000	1 285 000	1 084 000	892 000
Total Current Assets	1 397 000	1 305 000	1 084 000	892 000
Total Assets	1 898 000	1 823 000	1 618 000	1 443 000
Total Equity	1 777 000	1 658 000	1 458 000	1 276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	39 000	42 000	46 000	50 000
Creditors	7 000	2 000	5 000	5 000
Unpaid Taxes	23 000	46 000	40 000	35 000
Dividends	0	0	0	0
Other Current Debt	15 000	15 000	15 000	15 000
Total Current Debt	82 000	123 000	115 000	117 000
Total Equity and Debt	1 898 000	1 823 000	1 618 000	1 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,7 %	12,06 %	12,48 %	15,83 %
Debt-to-Equity Ratio	0,02	0,03	0,03	0,04
Operating Profit Margin	49,1 %	80,25 %	81,88 %	56,1 %
Current Ratio	17,04	10,61	9,43	7,62
Quick Ratio	17,04	10,61	9,43	7,62
Equity Ratio	0,94	0,91	0,9	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %