FEEDER INTERNATIONAL AS

5238 RÅDAL

Finances

Return on Equity

31,71 %

Current Ratio

0,87

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2021	2020	2019	2018
Revenue	5 296 000	3 293 000	2 411 000	3 360 000
Net Income	2 847 000	704 000	525 000	1 196 000
Total Assets	11 291 000	13 738 000	12 073 000	14 123 000
Total Equity	8 977 000	9 380 000	8 676 000	7 611 000

Income (NOK)	2021	2020	2019	2018
Revenue	5 296 000	3 293 000	2 411 000	3 360 000
Expenditure	1 566 000	2 472 000	1 611 000	1 884 000
Operating Profit	3 730 000	821 000	801 000	1 476 000
Financial Income	0	0	0	1 000
Financial Costs	89 000	39 000	32 000	19 000
Financial Balance	−89 000	−39 000	−32 000	−18 000
Earnings Before Tax	3 641 000	783 000	768 000	1 458 000
Tax	794 000	78 000	243 000	262 000
Net Income	2 847 000	704 000	525 000	1 196 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	9 532 000	9 624 000	9 669 000	9 761 000
Total Current Assets	1 759 000	4 115 000	2 404 000	4 362 000
Total Assets	11 291 000	13 738 000	12 073 000	14 123 000
Total Retained Equity	3 357 000	3 740 000	3 036 000	2 511 000
Total Equity	8 977 000	9 380 000	8 676 000	7 611 000
Total Long-Term Debt	297 000	1 288 000	1 350 000	1 424 000
Total Current Debt	2 017 000	3 070 000	2 047 000	5 089 000
Total Equity and Debt	11 291 000	13 738 000	12 073 000	14 123 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	5 211 000	3 269 000	2 298 000	3 170 000
Other Income	84 000	24 000	113 000	190 000
Revenue	5 296 000	3 293 000	2 411 000	3 360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 080 000	1 927 000	980 000	1 479 000
Depreciation	92 000	92 000	92 000	23 000
Impairment	0	0	0	0
Expenditure	1 566 000	2 472 000	1 611 000	1 884 000
Operating Profit	3 730 000	821 000	801 000	1 476 000
Financial Income	0	0	0	1 000
Financial Costs	89 000	39 000	32 000	19 000
Financial Balance	−89 000	−39 000	−32 000	−18 000
Dividends	0	0	0	0
Net Income	2 847 000	704 000	525 000	1 196 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	456 000	548 000	594 000	685 000
Total Tangible Assets	456 000	548 000	594 000	685 000
Total Fiancial Fixed Assets	9 076 000	9 076 000	9 076 000	9 076 000
Total Fixed Assets	9 532 000	9 624 000	9 669 000	9 761 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	166 000	150 000	71 000
Total Current Assets	1 759 000	4 115 000	2 404 000	4 362 000
Total Assets	11 291 000	13 738 000	12 073 000	14 123 000
Total Equity	8 977 000	9 380 000	8 676 000	7 611 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	297 000	1 288 000	1 350 000	1 424 000
Creditors	62 000	66 000	55 000	697 000
Unpaid Taxes	555 000	2 058 000	626 000	878 000
Dividends	0	0	0	0
Other Current Debt	605 000	867 000	1 121 000	3 253 000
Total Current Debt	2 017 000	3 070 000	2 047 000	5 089 000
Total Equity and Debt	11 291 000	13 738 000	12 073 000	14 123 000

Financial indicators	2021	2020	2019	2018
Return on Equity	31,71 %	7,51 %	6,05 %	15,71 %
Debt-to-Equity Ratio	0,03	0,14	0,16	0,19
Operating Profit Margin	70,43 %	24,93 %	33,22 %	43,93 %
Current Ratio	0,87	1,34	1,17	0,86
Quick Ratio	0,87	1,34	1,17	0,86
Equity Ratio	0,8	0,68	0,72	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %