FEDJE LANDHANDLERI AS

5943 AUSTRHEIM

Finances

Share Ownership

Return on Equity

15,8 %

Current Ratio

1,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	979 000	1 156 000	1 155 000	958 000
Net Income	82 000	132 000	124 000	101 000
Total Assets	1 039 000	904 000	625 000	220 000
Total Equity	519 000	436 000	304 000	181 000

Income (NOK)	2022	2021	2020	2019
Revenue	979 000	1 156 000	1 155 000	958 000
Expenditure	835 000	993 000	991 000	825 000
Operating Profit	144 000	162 000	164 000	132 000
Financial Income	0	6 000	0	0
Financial Costs	32 000	0	0	2 000
Financial Balance	−32 000	6 000	0	−2 000
Earnings Before Tax	112 000	168 000	163 000	130 000
Tax	30 000	36 000	40 000	29 000
Net Income	82 000	132 000	124 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	204 000	0	22 000
Total Current Assets	918 000	700 000	625 000	198 000
Total Assets	1 039 000	904 000	625 000	220 000
Total Retained Equity	489 000	406 000	274 000	151 000
Total Equity	519 000	436 000	304 000	181 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	521 000	468 000	321 000	40 000
Total Equity and Debt	1 039 000	904 000	625 000	220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	998 000	1 142 000	1 051 000	956 000
Other Income	−19 000	13 000	104 000	2 000
Revenue	979 000	1 156 000	1 155 000	958 000
Cost of Goods Sold	483 000	676 000	629 000	547 000
Salary Costs	162 000	143 000	121 000	96 000
Depreciation	0	0	22 000	5 000
Impairment	0	0	0	0
Expenditure	835 000	993 000	991 000	825 000
Operating Profit	144 000	162 000	164 000	132 000
Financial Income	0	6 000	0	0
Financial Costs	32 000	0	0	2 000
Financial Balance	−32 000	6 000	0	−2 000
Dividends	0	0	0	0
Net Income	82 000	132 000	124 000	101 000

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	0	0	0	22 000
Total Tangible Assets	0	0	0	22 000
Total Fiancial Fixed Assets	122 000	204 000	0	0
Total Fixed Assets	122 000	204 000	0	22 000
Stock	507 000	486 000	431 000	149 000
Total Investments	0	0	0	0
Cash, Bank	289 000	75 000	57 000	34 000
Total Current Assets	918 000	700 000	625 000	198 000
Total Assets	1 039 000	904 000	625 000	220 000
Total Equity	519 000	436 000	304 000	181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	69 000	56 000	−25 000
Unpaid Taxes	1 000	−9 000	28 000	−8 000
Dividends	0	0	0	0
Other Current Debt	458 000	346 000	196 000	68 000
Total Current Debt	521 000	468 000	321 000	40 000
Total Equity and Debt	1 039 000	904 000	625 000	220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,8 %	30,28 %	40,79 %	55,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,71 %	14,01 %	14,2 %	13,78 %
Current Ratio	1,76	1,5	1,95	4,95
Quick Ratio	65,57	−38,89	−5,68	−1,82
Equity Ratio	0,5	0,48	0,49	0,82
Gross Profit Margin	50,66 %	41,52 %	45,54 %	42,9 %