FRUKT OG GRØNT LAND AS

2750 GRAN

Finances

Share Ownership

Return on Equity

28,73 %

Current Ratio

0,1

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 647 000	4 252 000	4 070 000	2 451 000
Net Income	−102 000	−3 000	296 000	−573 000
Total Assets	41 000	96 000	158 000	66 000
Total Equity	−355 000	−253 000	−250 000	−546 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 647 000	4 252 000	4 070 000	2 451 000
Expenditure	3 745 000	4 254 000	3 773 000	3 025 000
Operating Profit	−98 000	−2 000	296 000	−573 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Earnings Before Tax	−102 000	−3 000	296 000	−573 000
Tax	0	0	0	0
Net Income	−102 000	−3 000	296 000	−573 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	15 000	32 000
Total Current Assets	41 000	96 000	143 000	34 000
Total Assets	41 000	96 000	158 000	66 000
Total Retained Equity	−385 000	−283 000	−280 000	−576 000
Total Equity	−355 000	−253 000	−250 000	−546 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	396 000	349 000	409 000	612 000
Total Equity and Debt	41 000	96 000	158 000	66 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 647 000	4 252 000	4 068 000	2 451 000
Other Income	0	0	2 000	0
Revenue	3 647 000	4 252 000	4 070 000	2 451 000
Cost of Goods Sold	2 392 000	2 962 000	2 691 000	2 081 000
Salary Costs	737 000	793 000	659 000	387 000
Depreciation	0	15 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	3 745 000	4 254 000	3 773 000	3 025 000
Operating Profit	−98 000	−2 000	296 000	−573 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−102 000	−3 000	296 000	−573 000

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	15 000	32 000
Total Tangible Assets	0	0	15 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	15 000	32 000
Stock	266 000	266 000	266 000	223 000
Total Investments	0	0	0	0
Cash, Bank	32 000	51 000	136 000	30 000
Total Current Assets	41 000	96 000	143 000	34 000
Total Assets	41 000	96 000	158 000	66 000
Total Equity	−355 000	−253 000	−250 000	−546 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	67 000	192 000	115 000	183 000
Unpaid Taxes	−34 000	61 000	37 000	24 000
Dividends	0	0	0	0
Other Current Debt	363 000	96 000	257 000	405 000
Total Current Debt	396 000	349 000	409 000	612 000
Total Equity and Debt	41 000	96 000	158 000	66 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,73 %	1,19 %	−118,4 %	104,95 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−2,69 %	−0,05 %	7,27 %	−23,38 %
Current Ratio	0,1	0,28	0,35	0,06
Quick Ratio	0,32	1,16	1	0,09
Equity Ratio	−8,66	−2,64	−1,58	−8,27
Gross Profit Margin	34,41 %	30,34 %	33,88 %	15,1 %