VEIDEMANNENS JAKT OG FISKE AS

3660 RJUKAN

Finances

Share Ownership

Return on Equity

34,69 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 678 000	3 270 000	2 825 000	2 448 000
Net Income	111 000	193 000	−1 000	−11 000
Total Assets	1 562 000	1 042 000	856 000	1 027 000
Total Equity	320 000	210 000	17 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 678 000	3 270 000	2 825 000	2 448 000
Expenditure	3 486 000	2 974 000	2 764 000	2 385 000
Operating Profit	191 000	297 000	61 000	62 000
Financial Income	0	0	0	0
Financial Costs	49 000	49 000	61 000	76 000
Financial Balance	−49 000	−49 000	−61 000	−76 000
Earnings Before Tax	142 000	248 000	0	−14 000
Tax	31 000	55 000	0	−3 000
Net Income	111 000	193 000	−1 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	186 000	204 000	272 000	349 000
Total Current Assets	1 376 000	838 000	584 000	678 000
Total Assets	1 562 000	1 042 000	856 000	1 027 000
Total Retained Equity	250 000	139 000	−54 000	−53 000
Total Equity	320 000	210 000	17 000	18 000
Total Long-Term Debt	163 000	208 000	249 000	300 000
Total Current Debt	1 078 000	625 000	590 000	709 000
Total Equity and Debt	1 562 000	1 042 000	856 000	1 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 678 000	3 268 000	2 766 000	2 422 000
Other Income	0	2 000	59 000	26 000
Revenue	3 678 000	3 270 000	2 825 000	2 448 000
Cost of Goods Sold	2 223 000	2 070 000	1 956 000	1 572 000
Salary Costs	565 000	304 000	227 000	283 000
Depreciation	46 000	54 000	77 000	69 000
Impairment	0	0	0	0
Expenditure	3 486 000	2 974 000	2 764 000	2 385 000
Operating Profit	191 000	297 000	61 000	62 000
Financial Income	0	0	0	0
Financial Costs	49 000	49 000	61 000	76 000
Financial Balance	−49 000	−49 000	−61 000	−76 000
Dividends	0	0	0	0
Net Income	111 000	193 000	−1 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	3 000	3 000
Total Intangible Assets	0	0	16 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	186 000	204 000	256 000	332 000
Total Tangible Assets	186 000	204 000	256 000	332 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	186 000	204 000	272 000	349 000
Stock	1 112 000	724 000	470 000	571 000
Total Investments	0	0	0	0
Cash, Bank	65 000	16 000	30 000	53 000
Total Current Assets	1 376 000	838 000	584 000	678 000
Total Assets	1 562 000	1 042 000	856 000	1 027 000
Total Equity	320 000	210 000	17 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	163 000	208 000	249 000	300 000
Creditors	523 000	450 000	359 000	270 000
Unpaid Taxes	82 000	64 000	69 000	52 000
Dividends	0	0	0	0
Other Current Debt	301 000	45 000	63 000	44 000
Total Current Debt	1 078 000	625 000	590 000	709 000
Total Equity and Debt	1 562 000	1 042 000	856 000	1 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,69 %	91,9 %	−5,88 %	−61,11 %
Debt-to-Equity Ratio	0,51	0,99	14,65	16,67
Operating Profit Margin	5,19 %	9,08 %	2,16 %	2,53 %
Current Ratio	1,28	1,34	0,99	0,96
Quick Ratio	−40,47	−8,46	4,87	4,91
Equity Ratio	0,2	0,2	0,02	0,02
Gross Profit Margin	39,56 %	36,7 %	30,76 %	35,78 %