ODD LANGDALEN FRUKT OG GRØNT AVD TRONDHEIM AS

7075 TILLER

Finances

Share Ownership

Return on Equity

8,94 %

Current Ratio

1,78

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 461 000	31 923 000	32 922 000	42 476 000
Net Income	246 000	670 000	513 000	342 000
Total Assets	6 122 000	7 868 000	5 725 000	12 794 000
Total Equity	2 753 000	2 507 000	2 530 000	2 528 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 461 000	31 923 000	32 922 000	42 476 000
Expenditure	31 145 000	30 836 000	31 749 000	42 181 000
Operating Profit	315 000	860 000	649 000	442 000
Financial Income	1 000	1 000	20 000	16 000
Financial Costs	1 000	1 000	10 000	20 000
Financial Balance	0	0	10 000	−4 000
Earnings Before Tax	315 000	859 000	658 000	438 000
Tax	69 000	189 000	145 000	97 000
Net Income	246 000	670 000	513 000	342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	147 000	162 000	335 000	2 646 000
Total Current Assets	5 975 000	7 706 000	5 390 000	10 148 000
Total Assets	6 122 000	7 868 000	5 725 000	12 794 000
Total Retained Equity	1 559 000	1 313 000	1 336 000	1 333 000
Total Equity	2 753 000	2 507 000	2 530 000	2 528 000
Total Long-Term Debt	15 000	612 000	30 000	143 000
Total Current Debt	3 354 000	4 749 000	3 165 000	10 123 000
Total Equity and Debt	6 122 000	7 868 000	5 725 000	12 794 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 416 000	31 778 000	32 500 000	42 476 000
Other Income	45 000	145 000	422 000	0
Revenue	31 461 000	31 923 000	32 922 000	42 476 000
Cost of Goods Sold	26 231 000	25 911 000	25 385 000	33 580 000
Salary Costs	2 301 000	2 161 000	2 800 000	5 001 000
Depreciation	43 000	141 000	187 000	176 000
Impairment	0	0	0	0
Expenditure	31 145 000	30 836 000	31 749 000	42 181 000
Operating Profit	315 000	860 000	649 000	442 000
Financial Income	1 000	1 000	20 000	16 000
Financial Costs	1 000	1 000	10 000	20 000
Financial Balance	0	0	10 000	−4 000
Dividends	0	0	0	0
Net Income	246 000	670 000	513 000	342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	67 000	79 000	73 000	73 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	37 000	0	0	0
Fixtures	43 000	83 000	224 000	411 000
Total Tangible Assets	80 000	83 000	224 000	411 000
Total Fiancial Fixed Assets	0	0	38 000	2 162 000
Total Fixed Assets	147 000	162 000	335 000	2 646 000
Stock	0	0	227 000	750 000
Total Investments	0	0	0	0
Cash, Bank	97 000	91 000	85 000	424 000
Total Current Assets	5 975 000	7 706 000	5 390 000	10 148 000
Total Assets	6 122 000	7 868 000	5 725 000	12 794 000
Total Equity	2 753 000	2 507 000	2 530 000	2 528 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	612 000	30 000	143 000
Creditors	2 179 000	2 580 000	1 483 000	8 997 000
Unpaid Taxes	182 000	112 000	317 000	409 000
Dividends	0	0	0	0
Other Current Debt	935 000	2 056 000	1 364 000	632 000
Total Current Debt	3 354 000	4 749 000	3 165 000	10 123 000
Total Equity and Debt	6 122 000	7 868 000	5 725 000	12 794 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,94 %	26,73 %	20,28 %	13,53 %
Debt-to-Equity Ratio	0,01	0,24	0,01	0,06
Operating Profit Margin	1 %	2,69 %	1,97 %	1,04 %
Current Ratio	1,78	1,62	1,7	1
Quick Ratio	1,78	1,62	1,83	1,08
Equity Ratio	0,45	0,32	0,44	0,2
Gross Profit Margin	16,62 %	18,83 %	22,89 %	20,94 %