LANDBRUKSTJENESTER JÆREN SA

4340 BRYNE

Finances

Share Ownership

Return on Equity

11,52 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 193 000	18 413 000	19 397 000	20 512 000
Net Income	145 000	−115 000	15 000	−53 000
Total Assets	6 129 000	5 943 000	6 478 000	6 506 000
Total Equity	1 259 000	1 114 000	1 229 000	1 214 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 193 000	18 413 000	19 397 000	20 512 000
Expenditure	19 138 000	18 565 000	19 441 000	20 650 000
Operating Profit	54 000	−152 000	−44 000	−137 000
Financial Income	94 000	38 000	61 000	87 000
Financial Costs	0	0	0	0
Financial Balance	94 000	38 000	61 000	87 000
Earnings Before Tax	148 000	−114 000	17 000	−51 000
Tax	3 000	2 000	2 000	2 000
Net Income	145 000	−115 000	15 000	−53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	6 129 000	5 943 000	6 478 000	6 506 000
Total Assets	6 129 000	5 943 000	6 478 000	6 506 000
Total Retained Equity	1 212 000	1 068 000	1 183 000	1 167 000
Total Equity	1 259 000	1 114 000	1 229 000	1 214 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 870 000	4 829 000	5 248 000	5 292 000
Total Equity and Debt	6 129 000	5 943 000	6 478 000	6 506 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 136 000	18 341 000	19 319 000	20 429 000
Other Income	56 000	72 000	78 000	83 000
Revenue	19 193 000	18 413 000	19 397 000	20 512 000
Cost of Goods Sold	0	0	0	0
Salary Costs	18 963 000	18 399 000	19 278 000	20 501 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	19 138 000	18 565 000	19 441 000	20 650 000
Operating Profit	54 000	−152 000	−44 000	−137 000
Financial Income	94 000	38 000	61 000	87 000
Financial Costs	0	0	0	0
Financial Balance	94 000	38 000	61 000	87 000
Dividends	0	0	0	0
Net Income	145 000	−115 000	15 000	−53 000

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	0	0	0	0
Cash, Bank	4 930 000	4 708 000	5 295 000	5 232 000
Total Current Assets	6 129 000	5 943 000	6 478 000	6 506 000
Total Assets	6 129 000	5 943 000	6 478 000	6 506 000
Total Equity	1 259 000	1 114 000	1 229 000	1 214 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	2 000	5 000	0
Unpaid Taxes	1 929 000	1 967 000	2 275 000	2 214 000
Dividends	0	0	0	0
Other Current Debt	2 930 000	2 858 000	2 967 000	3 076 000
Total Current Debt	4 870 000	4 829 000	5 248 000	5 292 000
Total Equity and Debt	6 129 000	5 943 000	6 478 000	6 506 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,52 %	−10,32 %	1,22 %	−4,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,28 %	−0,83 %	−0,23 %	−0,67 %
Current Ratio	1,26	1,23	1,23	1,23
Quick Ratio	1,26	1,23	1,23	1,23
Equity Ratio	0,21	0,19	0,19	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %