ODD LANGDALEN FRUKT OG GRØNT - AVD BODØ AS

8013 BODØ

Finances

Share Ownership

Return on Equity

2,72 %

Current Ratio

10,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 345 000	2 674 000	1 307 000	3 374 000
Net Income	27 000	122 000	32 000	82 000
Total Assets	1 093 000	1 192 000	908 000	1 518 000
Total Equity	993 000	966 000	887 000	855 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 345 000	2 674 000	1 307 000	3 374 000
Expenditure	1 310 000	2 517 000	1 251 000	3 268 000
Operating Profit	35 000	157 000	56 000	107 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	15 000	2 000
Financial Balance	0	0	−15 000	−1 000
Earnings Before Tax	35 000	156 000	41 000	105 000
Tax	8 000	34 000	9 000	23 000
Net Income	27 000	122 000	32 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	11 000	33 000	1 023 000
Total Current Assets	1 084 000	1 181 000	875 000	495 000
Total Assets	1 093 000	1 192 000	908 000	1 518 000
Total Retained Equity	893 000	866 000	787 000	755 000
Total Equity	993 000	966 000	887 000	855 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	100 000	227 000	21 000	663 000
Total Equity and Debt	1 093 000	1 192 000	908 000	1 518 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 345 000	2 595 000	1 307 000	3 374 000
Other Income	0	79 000	0	0
Revenue	1 345 000	2 674 000	1 307 000	3 374 000
Cost of Goods Sold	1 291 000	2 491 000	1 219 000	3 234 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 310 000	2 517 000	1 251 000	3 268 000
Operating Profit	35 000	157 000	56 000	107 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	15 000	2 000
Financial Balance	0	0	−15 000	−1 000
Dividends	0	0	0	0
Net Income	27 000	122 000	32 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	11 000	33 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	981 000
Total Fixed Assets	9 000	11 000	33 000	1 023 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	5 000	5 000
Total Current Assets	1 084 000	1 181 000	875 000	495 000
Total Assets	1 093 000	1 192 000	908 000	1 518 000
Total Equity	993 000	966 000	887 000	855 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	171 000	0	640 000
Unpaid Taxes	0	0	21 000	12 000
Dividends	0	0	0	0
Other Current Debt	94 000	56 000	0	0
Total Current Debt	100 000	227 000	21 000	663 000
Total Equity and Debt	1 093 000	1 192 000	908 000	1 518 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,72 %	12,63 %	3,61 %	9,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,6 %	5,87 %	4,28 %	3,17 %
Current Ratio	10,84	5,2	41,67	0,75
Quick Ratio	10,84	5,2	41,67	0,75
Equity Ratio	0,91	0,81	0,98	0,56
Gross Profit Margin	4,01 %	6,84 %	6,73 %	4,15 %