S FARMENS MESTERBYGG AS

2322 RIDABU

Finances

Share Ownership

Return on Equity

261,03 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	62 859 000	43 433 000	45 285 000	36 939 000
Net Income	4 367 000	2 711 000	2 647 000	1 266 000
Total Assets	15 380 000	12 637 000	18 236 000	10 715 000
Total Equity	1 673 000	1 566 000	1 655 000	2 007 000

Income (NOK)	2022	2021	2020	2019
Revenue	62 859 000	43 433 000	45 285 000	36 939 000
Expenditure	57 185 000	39 926 000	41 840 000	35 246 000
Operating Profit	5 674 000	3 506 000	3 445 000	1 694 000
Financial Income	0	35 000	1 000	7 000
Financial Costs	52 000	65 000	52 000	79 000
Financial Balance	−52 000	−30 000	−51 000	−72 000
Earnings Before Tax	5 622 000	3 476 000	3 394 000	1 622 000
Tax	1 254 000	765 000	747 000	356 000
Net Income	4 367 000	2 711 000	2 647 000	1 266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 178 000	578 000	2 791 000	2 064 000
Total Current Assets	14 202 000	12 060 000	15 445 000	8 650 000
Total Assets	15 380 000	12 637 000	18 236 000	10 715 000
Total Retained Equity	1 573 000	1 466 000	1 555 000	1 907 000
Total Equity	1 673 000	1 566 000	1 655 000	2 007 000
Total Long-Term Debt	15 000	0	0	0
Total Current Debt	13 692 000	11 072 000	16 581 000	8 707 000
Total Equity and Debt	15 380 000	12 637 000	18 236 000	10 715 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	61 381 000	43 433 000	45 285 000	36 939 000
Other Income	1 478 000	0	0	0
Revenue	62 859 000	43 433 000	45 285 000	36 939 000
Cost of Goods Sold	42 384 000	27 024 000	29 963 000	24 108 000
Salary Costs	11 565 000	9 835 000	8 977 000	8 193 000
Depreciation	143 000	230 000	298 000	329 000
Impairment	0	0	0	0
Expenditure	57 185 000	39 926 000	41 840 000	35 246 000
Operating Profit	5 674 000	3 506 000	3 445 000	1 694 000
Financial Income	0	35 000	1 000	7 000
Financial Costs	52 000	65 000	52 000	79 000
Financial Balance	−52 000	−30 000	−51 000	−72 000
Dividends	4 260 000	2 800 000	3 000 000	1 500 000
Net Income	4 367 000	2 711 000	2 647 000	1 266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	90 000	90 000	65 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 161 000	471 000	325 000	578 000
Total Tangible Assets	1 161 000	471 000	325 000	578 000
Total Fiancial Fixed Assets	17 000	17 000	2 375 000	1 421 000
Total Fixed Assets	1 178 000	578 000	2 791 000	2 064 000
Stock	345 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	522 000	429 000	508 000	766 000
Total Current Assets	14 202 000	12 060 000	15 445 000	8 650 000
Total Assets	15 380 000	12 637 000	18 236 000	10 715 000
Total Equity	1 673 000	1 566 000	1 655 000	2 007 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	0	0	0
Creditors	2 640 000	3 523 000	3 590 000	3 153 000
Unpaid Taxes	1 813 000	1 739 000	2 396 000	1 442 000
Dividends	4 260 000	2 800 000	3 000 000	1 500 000
Other Current Debt	1 325 000	2 193 000	4 750 000	2 234 000
Total Current Debt	13 692 000	11 072 000	16 581 000	8 707 000
Total Equity and Debt	15 380 000	12 637 000	18 236 000	10 715 000

Financial indicators	2022	2021	2020	2019
Return on Equity	261,03 %	173,12 %	159,94 %	63,08 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	9,03 %	8,07 %	7,61 %	4,59 %
Current Ratio	1,04	1,09	0,93	0,99
Quick Ratio	1,06	1,09	0,93	0,99
Equity Ratio	0,11	0,12	0,09	0,19
Gross Profit Margin	32,57 %	37,78 %	33,83 %	34,74 %