FAGERHAUG KJØTTPRODUKSJON DA

4270 ÅKREHAMN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,71

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 153 000	2 033 000	1 794 000	1 308 000
Net Income	0	0	0	0
Total Assets	3 039 000	1 970 000	2 043 000	2 052 000
Total Equity	350 000	350 000	350 000	350 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 153 000	2 033 000	1 794 000	1 308 000
Expenditure	1 911 000	826 000	1 083 000	1 273 000
Operating Profit	7 000	10 000	10 000	17 000
Financial Income	0	0	0	8 000
Financial Costs	0	0	0	25 000
Financial Balance	0	0	0	−17 000
Earnings Before Tax	0	0	0	0
Tax	0	0	0	0
Net Income	0	0	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 204 000	857 000	904 000	839 000
Total Current Assets	1 836 000	1 112 000	1 139 000	1 213 000
Total Assets	3 039 000	1 970 000	2 043 000	2 052 000
Total Retained Equity	0	0	0	0
Total Equity	350 000	350 000	350 000	350 000
Total Long-Term Debt	121 000	213 000	302 000	386 000
Total Current Debt	2 569 000	1 407 000	1 391 000	1 316 000
Total Equity and Debt	3 039 000	1 970 000	2 043 000	2 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 327 000	1 660 000	1 490 000	1 308 000
Other Income	826 000	373 000	304 000	0
Revenue	3 153 000	2 033 000	1 794 000	1 308 000
Cost of Goods Sold	2 160 000	972 000	1 055 000	454 000
Salary Costs	30 000	30 000	30 000	31 000
Depreciation	−279 000	−176 000	−2 000	113 000
Impairment	0	0	0	0
Expenditure	1 911 000	826 000	1 083 000	1 273 000
Operating Profit	7 000	10 000	10 000	17 000
Financial Income	0	0	0	8 000
Financial Costs	0	0	0	25 000
Financial Balance	0	0	0	−17 000
Dividends	0	0	0	0
Net Income	0	0	0	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 000	25 000	28 000	0
Machinery and Plant Facilities	0	0	0	565 000
Fixtures	0	0	0	0
Total Tangible Assets	1 135 000	664 000	713 000	565 000
Total Fiancial Fixed Assets	68 000	193 000	190 000	274 000
Total Fixed Assets	1 204 000	857 000	904 000	839 000
Stock	1 226 000	899 000	1 092 000	1 209 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 836 000	1 112 000	1 139 000	1 213 000
Total Assets	3 039 000	1 970 000	2 043 000	2 052 000
Total Equity	350 000	350 000	350 000	350 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	121 000	213 000	302 000	386 000
Creditors	0	0	0	20 000
Unpaid Taxes	0	0	0	−139 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 434 000
Total Current Debt	2 569 000	1 407 000	1 391 000	1 316 000
Total Equity and Debt	3 039 000	1 970 000	2 043 000	2 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	0 %	0 %	0 %
Debt-to-Equity Ratio	0,35	0,61	0,86	1,1
Operating Profit Margin	0,22 %	0,49 %	0,56 %	1,3 %
Current Ratio	0,71	0,79	0,82	0,92
Quick Ratio	1,37	2,19	3,81	11,34
Equity Ratio	0,12	0,18	0,17	0,17
Gross Profit Margin	31,49 %	52,19 %	41,19 %	65,29 %