TAM TAM AT THE FARM AS

1970 HEMNES

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

0,9

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2020	2019
Revenue	622 000	308 000	357 000	847 000
Net Income	39 000	−31 000	54 000	16 000
Total Assets	150 000	77 000	132 000	188 000
Total Equity	0	−39 000	−8 000	−62 000

Income (NOK)	2022	2021	2020	2019
Revenue	622 000	308 000	357 000	847 000
Expenditure	563 000	338 000	292 000	820 000
Operating Profit	58 000	−31 000	65 000	26 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	3 000	2 000
Financial Balance	−2 000	−1 000	−3 000	−1 000
Earnings Before Tax	57 000	−32 000	62 000	25 000
Tax	17 000	−1 000	8 000	9 000
Net Income	39 000	−31 000	54 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	53 000	68 000	64 000
Total Current Assets	113 000	24 000	63 000	125 000
Total Assets	150 000	77 000	132 000	188 000
Total Retained Equity	−30 000	−69 000	−38 000	−92 000
Total Equity	0	−39 000	−8 000	−62 000
Total Long-Term Debt	24 000	26 000	60 000	20 000
Total Current Debt	126 000	90 000	79 000	230 000
Total Equity and Debt	150 000	77 000	132 000	188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	622 000	296 000	313 000	847 000
Other Income	0	12 000	44 000	0
Revenue	622 000	308 000	357 000	847 000
Cost of Goods Sold	199 000	127 000	91 000	309 000
Salary Costs	145 000	0	59 000	239 000
Depreciation	15 000	15 000	13 000	8 000
Impairment	0	0	0	0
Expenditure	563 000	338 000	292 000	820 000
Operating Profit	58 000	−31 000	65 000	26 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	3 000	2 000
Financial Balance	−2 000	−1 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	39 000	−31 000	54 000	16 000

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	37 000	53 000	68 000	64 000
Total Tangible Assets	37 000	53 000	68 000	64 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	53 000	68 000	64 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	24 000	20 000	0
Total Current Assets	113 000	24 000	63 000	125 000
Total Assets	150 000	77 000	132 000	188 000
Total Equity	0	−39 000	−8 000	−62 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 000	26 000	60 000	20 000
Creditors	4 000	4 000	48 000	52 000
Unpaid Taxes	44 000	15 000	3 000	108 000
Dividends	0	0	0	0
Other Current Debt	62 000	71 000	18 000	65 000
Total Current Debt	126 000	90 000	79 000	230 000
Total Equity and Debt	150 000	77 000	132 000	188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	-	79,49 %	−675 %	−25,81 %
Debt-to-Equity Ratio	-	−0,67	−7,5	−0,32
Operating Profit Margin	9,32 %	−10,06 %	18,21 %	3,07 %
Current Ratio	0,9	0,27	0,8	0,54
Quick Ratio	0,9	0,27	0,8	0,54
Equity Ratio	0	−0,51	−0,06	−0,33
Gross Profit Margin	68,01 %	58,77 %	74,51 %	63,52 %