AGRONOMEN AS

1359 EIKSMARKA

Finances

Return on Equity

130,91 %

Current Ratio

191,6

Debt-to-Equity Ratio

−35,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 000	173 000	182 000	262 000
Net Income	−72 000	−19 000	102 000	−58 000
Total Assets	1 916 000	70 000	91 000	36 000
Total Equity	−55 000	17 000	36 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 000	173 000	182 000	262 000
Expenditure	242 000	192 000	76 000	320 000
Operating Profit	−158 000	−19 000	105 000	−58 000
Financial Income	125 000	0	0	0
Financial Costs	36 000	0	0	0
Financial Balance	89 000	0	0	0
Earnings Before Tax	−69 000	−19 000	105 000	−58 000
Tax	3 000	0	3 000	0
Net Income	−72 000	−19 000	102 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 916 000	70 000	91 000	36 000
Total Assets	1 916 000	70 000	91 000	36 000
Total Retained Equity	−85 000	−13 000	12 000	−90 000
Total Equity	−55 000	17 000	36 000	−66 000
Total Long-Term Debt	1 961 000	0	0	0
Total Current Debt	10 000	53 000	55 000	102 000
Total Equity and Debt	1 916 000	70 000	91 000	36 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 000	173 000	182 000	262 000
Other Income	0	0	0	0
Revenue	85 000	173 000	182 000	262 000
Cost of Goods Sold	31 000	85 000	71 000	90 000
Salary Costs	0	50 000	−19 000	206 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	242 000	192 000	76 000	320 000
Operating Profit	−158 000	−19 000	105 000	−58 000
Financial Income	125 000	0	0	0
Financial Costs	36 000	0	0	0
Financial Balance	89 000	0	0	0
Dividends	0	0	0	0
Net Income	−72 000	−19 000	102 000	−58 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	1 899 000	0	0	0
Cash, Bank	1 000	70 000	90 000	33 000
Total Current Assets	1 916 000	70 000	91 000	36 000
Total Assets	1 916 000	70 000	91 000	36 000
Total Equity	−55 000	17 000	36 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 961 000	0	0	0
Creditors	2 000	5 000	4 000	35 000
Unpaid Taxes	1 000	46 000	0	4 000
Dividends	0	0	0	0
Other Current Debt	4 000	1 000	48 000	63 000
Total Current Debt	10 000	53 000	55 000	102 000
Total Equity and Debt	1 916 000	70 000	91 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	130,91 %	−111,76 %	283,33 %	87,88 %
Debt-to-Equity Ratio	−35,65	0	0	−0
Operating Profit Margin	−185,88 %	−10,98 %	57,69 %	−22,14 %
Current Ratio	191,6	1,32	1,65	0,35
Quick Ratio	191,6	1,32	1,65	0,35
Equity Ratio	−0,03	0,24	0,4	−1,83
Gross Profit Margin	63,53 %	50,87 %	60,99 %	65,65 %