VOIGTS JAKT OG FISKE AS

9325 BARDUFOSS

Finances

Return on Equity

5,79 %

Current Ratio

2,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 574 000	7 533 000	6 970 000	6 927 000
Net Income	207 000	244 000	397 000	48 000
Total Assets	5 719 000	4 943 000	4 967 000	4 578 000
Total Equity	3 575 000	3 368 000	3 124 000	2 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 574 000	7 533 000	6 970 000	6 927 000
Expenditure	9 309 000	7 220 000	6 460 000	6 866 000
Operating Profit	265 000	314 000	509 000	61 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	265 000	313 000	509 000	61 000
Tax	58 000	69 000	112 000	13 000
Net Income	207 000	244 000	397 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	93 000	119 000	147 000
Total Current Assets	5 652 000	4 850 000	4 848 000	4 430 000
Total Assets	5 719 000	4 943 000	4 967 000	4 578 000
Total Retained Equity	3 174 000	2 968 000	2 724 000	2 327 000
Total Equity	3 575 000	3 368 000	3 124 000	2 727 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 144 000	1 575 000	1 843 000	1 851 000
Total Equity and Debt	5 719 000	4 943 000	4 967 000	4 578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 574 000	7 533 000	6 970 000	6 927 000
Other Income	0	0	0	0
Revenue	9 574 000	7 533 000	6 970 000	6 927 000
Cost of Goods Sold	6 155 000	4 449 000	3 814 000	4 347 000
Salary Costs	1 989 000	1 818 000	1 729 000	1 555 000
Depreciation	28 000	28 000	28 000	49 000
Impairment	0	0	0	0
Expenditure	9 309 000	7 220 000	6 460 000	6 866 000
Operating Profit	265 000	314 000	509 000	61 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	−1 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	207 000	244 000	397 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	5 000	4 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	57 000	85 000	113 000
Total Tangible Assets	28 000	57 000	85 000	113 000
Total Fiancial Fixed Assets	31 000	31 000	31 000	31 000
Total Fixed Assets	67 000	93 000	119 000	147 000
Stock	4 657 000	4 118 000	3 965 000	3 966 000
Total Investments	0	0	0	0
Cash, Bank	938 000	683 000	845 000	427 000
Total Current Assets	5 652 000	4 850 000	4 848 000	4 430 000
Total Assets	5 719 000	4 943 000	4 967 000	4 578 000
Total Equity	3 575 000	3 368 000	3 124 000	2 727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	886 000	326 000	329 000	253 000
Unpaid Taxes	223 000	207 000	234 000	183 000
Dividends	0	0	0	0
Other Current Debt	974 000	972 000	1 167 000	1 408 000
Total Current Debt	2 144 000	1 575 000	1 843 000	1 851 000
Total Equity and Debt	5 719 000	4 943 000	4 967 000	4 578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,79 %	7,24 %	12,71 %	1,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,77 %	4,17 %	7,3 %	0,88 %
Current Ratio	2,64	3,08	2,63	2,39
Quick Ratio	−2,25	−1,91	−2,28	−2,09
Equity Ratio	0,63	0,68	0,63	0,6
Gross Profit Margin	35,71 %	40,94 %	45,28 %	37,25 %