JORDBÆRPIKENE HAMAR AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

392,04 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 151 000	10 178 000	9 409 000	11 314 000
Net Income	788 000	580 000	617 000	453 000
Total Assets	2 883 000	2 180 000	2 471 000	2 961 000
Total Equity	201 000	200 000	201 000	272 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 151 000	10 178 000	9 409 000	11 314 000
Expenditure	11 141 000	9 435 000	8 612 000	10 733 000
Operating Profit	1 011 000	744 000	797 000	581 000
Financial Income	0	0	0	0
Financial Costs	0	0	6 000	1 000
Financial Balance	0	0	−6 000	−1 000
Earnings Before Tax	1 011 000	743 000	791 000	580 000
Tax	222 000	163 000	174 000	128 000
Net Income	788 000	580 000	617 000	453 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	512 000	674 000	931 000	1 171 000
Total Current Assets	2 370 000	1 505 000	1 540 000	1 790 000
Total Assets	2 883 000	2 180 000	2 471 000	2 961 000
Total Retained Equity	1 000	0	1 000	72 000
Total Equity	201 000	200 000	201 000	272 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	2 682 000	1 979 000	2 270 000	2 689 000
Total Equity and Debt	2 883 000	2 180 000	2 471 000	2 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 088 000	9 941 000	9 176 000	11 314 000
Other Income	64 000	237 000	233 000	0
Revenue	12 151 000	10 178 000	9 409 000	11 314 000
Cost of Goods Sold	3 533 000	2 611 000	2 330 000	2 808 000
Salary Costs	3 606 000	3 414 000	3 199 000	3 963 000
Depreciation	266 000	262 000	258 000	256 000
Impairment	0	0	0	0
Expenditure	11 141 000	9 435 000	8 612 000	10 733 000
Operating Profit	1 011 000	744 000	797 000	581 000
Financial Income	0	0	0	0
Financial Costs	0	0	6 000	1 000
Financial Balance	0	0	−6 000	−1 000
Dividends	563 000	305 000	688 000	900 000
Net Income	788 000	580 000	617 000	453 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	183 000	276 000	366 000	459 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	88 000	0	0	0
Fixtures	241 000	398 000	565 000	712 000
Total Tangible Assets	330 000	398 000	565 000	712 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	512 000	674 000	931 000	1 171 000
Stock	141 000	131 000	115 000	110 000
Total Investments	0	0	0	0
Cash, Bank	2 136 000	1 329 000	1 355 000	1 585 000
Total Current Assets	2 370 000	1 505 000	1 540 000	1 790 000
Total Assets	2 883 000	2 180 000	2 471 000	2 961 000
Total Equity	201 000	200 000	201 000	272 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	660 000	400 000	211 000	440 000
Unpaid Taxes	598 000	555 000	483 000	642 000
Dividends	563 000	305 000	688 000	900 000
Other Current Debt	637 000	551 000	719 000	577 000
Total Current Debt	2 682 000	1 979 000	2 270 000	2 689 000
Total Equity and Debt	2 883 000	2 180 000	2 471 000	2 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	392,04 %	290 %	306,97 %	166,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,32 %	7,31 %	8,47 %	5,14 %
Current Ratio	0,88	0,76	0,68	0,67
Quick Ratio	0,93	0,81	0,71	0,69
Equity Ratio	0,07	0,09	0,08	0,09
Gross Profit Margin	70,92 %	74,35 %	75,24 %	75,18 %