JORDBÆRPIKENE BORG AS

1711 SARPSBORG

Finances

Share Ownership

Return on Equity

540,3 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 464 000	8 055 000	7 563 000	8 115 000
Net Income	1 086 000	1 493 000	1 176 000	969 000
Total Assets	3 232 000	3 483 000	2 837 000	2 788 000
Total Equity	201 000	201 000	200 000	201 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 464 000	8 055 000	7 563 000	8 115 000
Expenditure	8 071 000	6 137 000	6 055 000	6 873 000
Operating Profit	1 393 000	1 917 000	1 508 000	1 242 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Earnings Before Tax	1 393 000	1 917 000	1 508 000	1 243 000
Tax	307 000	424 000	332 000	273 000
Net Income	1 086 000	1 493 000	1 176 000	969 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	207 000	236 000	292 000	348 000
Total Current Assets	3 025 000	3 247 000	2 545 000	2 439 000
Total Assets	3 232 000	3 483 000	2 837 000	2 788 000
Total Retained Equity	1 000	1 000	0	1 000
Total Equity	201 000	201 000	200 000	201 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 031 000	3 282 000	2 637 000	2 586 000
Total Equity and Debt	3 232 000	3 483 000	2 837 000	2 788 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 457 000	7 510 000	7 481 000	8 115 000
Other Income	8 000	545 000	83 000	0
Revenue	9 464 000	8 055 000	7 563 000	8 115 000
Cost of Goods Sold	2 753 000	1 873 000	1 964 000	2 121 000
Salary Costs	2 705 000	2 100 000	2 115 000	2 514 000
Depreciation	50 000	57 000	57 000	61 000
Impairment	0	0	0	0
Expenditure	8 071 000	6 137 000	6 055 000	6 873 000
Operating Profit	1 393 000	1 917 000	1 508 000	1 242 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Dividends	1 086 000	1 493 000	1 177 000	986 000
Net Income	1 086 000	1 493 000	1 176 000	969 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	4 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	191 000	221 000	278 000	335 000
Total Tangible Assets	191 000	221 000	278 000	335 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	207 000	236 000	292 000	348 000
Stock	108 000	113 000	107 000	74 000
Total Investments	0	0	0	0
Cash, Bank	2 728 000	2 939 000	2 297 000	2 212 000
Total Current Assets	3 025 000	3 247 000	2 545 000	2 439 000
Total Assets	3 232 000	3 483 000	2 837 000	2 788 000
Total Equity	201 000	201 000	200 000	201 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	640 000	513 000	408 000	440 000
Unpaid Taxes	483 000	437 000	365 000	457 000
Dividends	1 086 000	1 493 000	1 177 000	986 000
Other Current Debt	515 000	414 000	355 000	430 000
Total Current Debt	3 031 000	3 282 000	2 637 000	2 586 000
Total Equity and Debt	3 232 000	3 483 000	2 837 000	2 788 000

Financial indicators	2022	2021	2020	2019
Return on Equity	540,3 %	742,79 %	588 %	482,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,72 %	23,8 %	19,94 %	15,3 %
Current Ratio	1	0,99	0,97	0,94
Quick Ratio	1,03	1,02	1,01	0,97
Equity Ratio	0,06	0,06	0,07	0,07
Gross Profit Margin	70,91 %	76,75 %	74,03 %	73,86 %