JORDBÆRPIKENE MOA AS

6018 ÅLESUND

Finances

Share Ownership

Return on Equity

56,13 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 618 000	9 971 000	9 907 000	12 274 000
Net Income	673 000	317 000	723 000	1 203 000
Total Assets	4 216 000	3 436 000	4 058 000	4 618 000
Total Equity	1 199 000	925 000	1 208 000	2 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 618 000	9 971 000	9 907 000	12 274 000
Expenditure	11 750 000	9 562 000	8 978 000	10 731 000
Operating Profit	868 000	409 000	929 000	1 544 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	2 000	2 000
Financial Balance	0	0	−2 000	−1 000
Earnings Before Tax	867 000	408 000	927 000	1 543 000
Tax	194 000	91 000	204 000	340 000
Net Income	673 000	317 000	723 000	1 203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	326 000	419 000	516 000	615 000
Total Current Assets	3 890 000	3 018 000	3 542 000	4 003 000
Total Assets	4 216 000	3 436 000	4 058 000	4 618 000
Total Retained Equity	799 000	525 000	808 000	1 685 000
Total Equity	1 199 000	925 000	1 208 000	2 085 000
Total Long-Term Debt	0	0	4 000	8 000
Total Current Debt	3 017 000	2 511 000	2 846 000	2 526 000
Total Equity and Debt	4 216 000	3 436 000	4 058 000	4 618 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 618 000	9 786 000	9 737 000	12 260 000
Other Income	0	185 000	170 000	14 000
Revenue	12 618 000	9 971 000	9 907 000	12 274 000
Cost of Goods Sold	3 589 000	2 601 000	2 485 000	3 005 000
Salary Costs	3 804 000	3 235 000	3 016 000	3 774 000
Depreciation	99 000	99 000	99 000	117 000
Impairment	0	0	0	0
Expenditure	11 750 000	9 562 000	8 978 000	10 731 000
Operating Profit	868 000	409 000	929 000	1 544 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	2 000	2 000
Financial Balance	0	0	−2 000	−1 000
Dividends	400 000	600 000	1 000 000	0
Net Income	673 000	317 000	723 000	1 203 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	282 000	327 000	376 000	427 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	92 000	140 000	188 000
Total Tangible Assets	44 000	92 000	140 000	188 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	326 000	419 000	516 000	615 000
Stock	141 000	153 000	128 000	162 000
Total Investments	0	0	0	0
Cash, Bank	3 440 000	2 607 000	3 015 000	3 541 000
Total Current Assets	3 890 000	3 018 000	3 542 000	4 003 000
Total Assets	4 216 000	3 436 000	4 058 000	4 618 000
Total Equity	1 199 000	925 000	1 208 000	2 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	8 000
Creditors	956 000	693 000	657 000	785 000
Unpaid Taxes	501 000	445 000	338 000	560 000
Dividends	400 000	600 000	1 000 000	0
Other Current Debt	960 000	677 000	643 000	840 000
Total Current Debt	3 017 000	2 511 000	2 846 000	2 526 000
Total Equity and Debt	4 216 000	3 436 000	4 058 000	4 618 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,13 %	34,27 %	59,85 %	57,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,88 %	4,1 %	9,38 %	12,58 %
Current Ratio	1,29	1,2	1,24	1,58
Quick Ratio	1,35	1,28	1,3	1,69
Equity Ratio	0,28	0,27	0,3	0,45
Gross Profit Margin	71,56 %	73,91 %	74,92 %	75,52 %