RÅDGIVANDE AGRONOMAR AS

6964 KORSSUND

Finances

Share Ownership

Return on Equity

20,61 %

Current Ratio

0,9

Debt-to-Equity Ratio

1,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 926 000	1 970 000	1 684 000	1 494 000
Net Income	177 000	53 000	130 000	−393 000
Total Assets	2 581 000	2 691 000	2 734 000	1 848 000
Total Equity	859 000	682 000	629 000	499 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 926 000	1 970 000	1 684 000	1 494 000
Expenditure	1 615 000	1 788 000	1 524 000	1 835 000
Operating Profit	300 000	121 000	118 000	−385 000
Financial Income	0	0	0	2 000
Financial Costs	73 000	53 000	61 000	10 000
Financial Balance	−73 000	−53 000	−61 000	−8 000
Earnings Before Tax	227 000	69 000	57 000	−393 000
Tax	50 000	16 000	−73 000	0
Net Income	177 000	53 000	130 000	−393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 252 000	2 262 000	2 362 000	1 572 000
Total Current Assets	329 000	429 000	372 000	276 000
Total Assets	2 581 000	2 691 000	2 734 000	1 848 000
Total Retained Equity	759 000	582 000	529 000	399 000
Total Equity	859 000	682 000	629 000	499 000
Total Long-Term Debt	1 355 000	510 000	690 000	870 000
Total Current Debt	367 000	1 499 000	1 415 000	480 000
Total Equity and Debt	2 581 000	2 691 000	2 734 000	1 848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 876 000	1 970 000	1 637 000	1 494 000
Other Income	50 000	0	47 000	0
Revenue	1 926 000	1 970 000	1 684 000	1 494 000
Cost of Goods Sold	0	0	0	0
Salary Costs	976 000	1 192 000	992 000	1 242 000
Depreciation	106 000	106 000	95 000	5 000
Impairment	0	0	0	0
Expenditure	1 615 000	1 788 000	1 524 000	1 835 000
Operating Profit	300 000	121 000	118 000	−385 000
Financial Income	0	0	0	2 000
Financial Costs	73 000	53 000	61 000	10 000
Financial Balance	−73 000	−53 000	−61 000	−8 000
Dividends	0	0	0	0
Net Income	177 000	53 000	130 000	−393 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	58 000	73 000	0
Real Eastate	2 233 000	2 201 000	2 280 000	1 558 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	3 000	8 000	14 000
Total Tangible Assets	2 233 000	2 204 000	2 289 000	1 572 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 252 000	2 262 000	2 362 000	1 572 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	107 000	196 000	117 000	46 000
Total Current Assets	329 000	429 000	372 000	276 000
Total Assets	2 581 000	2 691 000	2 734 000	1 848 000
Total Equity	859 000	682 000	629 000	499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 355 000	510 000	690 000	870 000
Creditors	94 000	105 000	44 000	132 000
Unpaid Taxes	117 000	225 000	184 000	87 000
Dividends	0	0	0	0
Other Current Debt	143 000	1 168 000	1 187 000	260 000
Total Current Debt	367 000	1 499 000	1 415 000	480 000
Total Equity and Debt	2 581 000	2 691 000	2 734 000	1 848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,61 %	7,77 %	20,67 %	−78,76 %
Debt-to-Equity Ratio	1,58	0,75	1,1	1,74
Operating Profit Margin	15,58 %	6,14 %	7,01 %	−25,77 %
Current Ratio	0,9	0,29	0,26	0,58
Quick Ratio	0,9	0,29	0,26	0,58
Equity Ratio	0,33	0,25	0,23	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %