SANDVIKA FRUKT OG GRØNT AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

52,33 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 651 000	40 994 000	38 940 000	23 819 000
Net Income	843 000	2 473 000	2 132 000	513 000
Total Assets	5 841 000	6 038 000	4 692 000	2 641 000
Total Equity	1 611 000	3 768 000	1 295 000	1 163 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 651 000	40 994 000	38 940 000	23 819 000
Expenditure	32 567 000	37 821 000	36 205 000	23 153 000
Operating Profit	1 084 000	3 172 000	2 737 000	665 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	3 000	8 000
Financial Balance	−4 000	−1 000	−3 000	−8 000
Earnings Before Tax	1 081 000	3 170 000	2 734 000	658 000
Tax	238 000	698 000	601 000	145 000
Net Income	843 000	2 473 000	2 132 000	513 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 034 000	959 000	444 000	616 000
Total Current Assets	4 808 000	5 080 000	4 247 000	2 025 000
Total Assets	5 841 000	6 038 000	4 692 000	2 641 000
Total Retained Equity	1 581 000	3 738 000	1 265 000	1 133 000
Total Equity	1 611 000	3 768 000	1 295 000	1 163 000
Total Long-Term Debt	0	0	0	6 000
Total Current Debt	4 230 000	2 270 000	3 397 000	1 472 000
Total Equity and Debt	5 841 000	6 038 000	4 692 000	2 641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 606 000	40 958 000	38 928 000	23 813 000
Other Income	45 000	36 000	12 000	5 000
Revenue	33 651 000	40 994 000	38 940 000	23 819 000
Cost of Goods Sold	27 332 000	32 911 000	31 923 000	19 966 000
Salary Costs	2 990 000	2 918 000	2 155 000	1 307 000
Depreciation	277 000	203 000	190 000	151 000
Impairment	0	0	0	0
Expenditure	32 567 000	37 821 000	36 205 000	23 153 000
Operating Profit	1 084 000	3 172 000	2 737 000	665 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	3 000	8 000
Financial Balance	−4 000	−1 000	−3 000	−8 000
Dividends	3 000 000	0	2 000 000	0
Net Income	843 000	2 473 000	2 132 000	513 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	16 000	7 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	739 000	685 000	437 000	537 000
Total Tangible Assets	739 000	685 000	437 000	537 000
Total Fiancial Fixed Assets	260 000	258 000	0	79 000
Total Fixed Assets	1 034 000	959 000	444 000	616 000
Stock	816 000	729 000	697 000	642 000
Total Investments	0	0	0	0
Cash, Bank	3 105 000	3 515 000	2 805 000	1 166 000
Total Current Assets	4 808 000	5 080 000	4 247 000	2 025 000
Total Assets	5 841 000	6 038 000	4 692 000	2 641 000
Total Equity	1 611 000	3 768 000	1 295 000	1 163 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	6 000
Creditors	396 000	238 000	458 000	96 000
Unpaid Taxes	260 000	18 000	1 000	41 000
Dividends	3 000 000	0	2 000 000	0
Other Current Debt	319 000	1 308 000	323 000	1 187 000
Total Current Debt	4 230 000	2 270 000	3 397 000	1 472 000
Total Equity and Debt	5 841 000	6 038 000	4 692 000	2 641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,33 %	65,63 %	164,63 %	44,11 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	3,22 %	7,74 %	7,03 %	2,79 %
Current Ratio	1,14	2,24	1,25	1,38
Quick Ratio	1,41	3,3	1,57	2,44
Equity Ratio	0,28	0,62	0,28	0,44
Gross Profit Margin	18,78 %	19,72 %	18,02 %	16,18 %