JORDBÆRPIKENE DRIFT AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

1 482 %

Current Ratio

0,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	61 509 000	48 102 000	40 661 000	47 771 000
Net Income	1 482 000	381 000	−3 299 000	−1 025 000
Total Assets	15 475 000	16 647 000	15 919 000	13 341 000
Total Equity	100 000	100 000	71 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	61 509 000	48 102 000	40 661 000	47 771 000
Expenditure	59 272 000	47 519 000	44 846 000	49 124 000
Operating Profit	2 238 000	584 000	−4 184 000	−1 352 000
Financial Income	0	0	3 000	49 000
Financial Costs	285 000	83 000	45 000	10 000
Financial Balance	−285 000	−83 000	−42 000	39 000
Earnings Before Tax	1 953 000	501 000	−4 227 000	−1 314 000
Tax	471 000	120 000	−928 000	−289 000
Net Income	1 482 000	381 000	−3 299 000	−1 025 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 823 000	2 601 000	2 603 000	1 905 000
Total Current Assets	12 653 000	14 046 000	13 316 000	11 436 000
Total Assets	15 475 000	16 647 000	15 919 000	13 341 000
Total Retained Equity	0	0	−29 000	−9 000
Total Equity	100 000	100 000	71 000	91 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 375 000	16 546 000	15 848 000	13 250 000
Total Equity and Debt	15 475 000	16 647 000	15 919 000	13 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	61 509 000	48 102 000	40 661 000	47 771 000
Revenue	61 509 000	48 102 000	40 661 000	47 771 000
Cost of Goods Sold	4 435 000	3 286 000	1 952 000	130 000
Salary Costs	10 204 000	8 702 000	8 681 000	9 678 000
Depreciation	698 000	554 000	169 000	164 000
Impairment	0	0	0	0
Expenditure	59 272 000	47 519 000	44 846 000	49 124 000
Operating Profit	2 238 000	584 000	−4 184 000	−1 352 000
Financial Income	0	0	3 000	49 000
Financial Costs	285 000	83 000	45 000	10 000
Financial Balance	−285 000	−83 000	−42 000	39 000
Dividends	0	0	0	0
Net Income	1 482 000	381 000	−3 299 000	−1 025 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	9 000	2 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 810 000	2 592 000	2 600 000	1 040 000
Total Tangible Assets	2 810 000	2 592 000	2 600 000	1 040 000
Total Fiancial Fixed Assets	0	0	0	865 000
Total Fixed Assets	2 823 000	2 601 000	2 603 000	1 905 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	413 000	332 000	338 000	839 000
Total Current Assets	12 653 000	14 046 000	13 316 000	11 436 000
Total Assets	15 475 000	16 647 000	15 919 000	13 341 000
Total Equity	100 000	100 000	71 000	91 000
Short-Term Group Debt	9 987 000	10 623 000	8 583 000	2 880 000
Total Long-Term Debt	0	0	0	0
Creditors	2 158 000	2 019 000	604 000	3 580 000
Unpaid Taxes	1 619 000	741 000	878 000	1 262 000
Dividends	0	0	0	0
Other Current Debt	1 611 000	3 136 000	5 783 000	5 527 000
Total Current Debt	15 375 000	16 546 000	15 848 000	13 250 000
Total Equity and Debt	15 475 000	16 647 000	15 919 000	13 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 482 %	381 %	−4 646,48 %	−1 126,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,64 %	1,21 %	−10,29 %	−2,83 %
Current Ratio	0,82	0,85	0,84	0,86
Quick Ratio	0,82	0,85	0,84	0,86
Equity Ratio	0,01	0,01	0	0,01
Gross Profit Margin	92,79 %	93,17 %	95,2 %	99,73 %