JORDBÆRPIKENE LAMBERTSETER AS

1153 OSLO

Finances

Share Ownership

Return on Equity

49,95 %

Current Ratio

0,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 847 000	7 373 000	8 035 000	9 502 000
Net Income	539 000	764 000	72 000	238 000
Total Assets	3 361 000	2 496 000	1 991 000	2 089 000
Total Equity	1 079 000	1 040 000	276 000	204 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 847 000	7 373 000	8 035 000	9 502 000
Expenditure	9 156 000	6 394 000	7 938 000	9 196 000
Operating Profit	691 000	980 000	97 000	306 000
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	691 000	980 000	95 000	306 000
Tax	152 000	216 000	23 000	68 000
Net Income	539 000	764 000	72 000	238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 660 000	623 000	795 000	484 000
Total Current Assets	1 701 000	1 872 000	1 196 000	1 605 000
Total Assets	3 361 000	2 496 000	1 991 000	2 089 000
Total Retained Equity	879 000	840 000	76 000	4 000
Total Equity	1 079 000	1 040 000	276 000	204 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 282 000	1 456 000	1 715 000	1 886 000
Total Equity and Debt	3 361 000	2 496 000	1 991 000	2 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 752 000	6 912 000	7 939 000	9 491 000
Other Income	95 000	461 000	97 000	11 000
Revenue	9 847 000	7 373 000	8 035 000	9 502 000
Cost of Goods Sold	2 683 000	1 715 000	2 072 000	2 502 000
Salary Costs	2 994 000	2 114 000	3 105 000	3 713 000
Depreciation	267 000	255 000	284 000	280 000
Impairment	0	0	0	0
Expenditure	9 156 000	6 394 000	7 938 000	9 196 000
Operating Profit	691 000	980 000	97 000	306 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	1 000
Dividends	500 000	0	0	250 000
Net Income	539 000	764 000	72 000	238 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	308 000	409 000	495 000	75 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 352 000	215 000	300 000	409 000
Total Tangible Assets	1 352 000	215 000	300 000	409 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 660 000	623 000	795 000	484 000
Stock	85 000	113 000	110 000	161 000
Total Investments	0	0	0	0
Cash, Bank	1 543 000	1 728 000	1 051 000	1 374 000
Total Current Assets	1 701 000	1 872 000	1 196 000	1 605 000
Total Assets	3 361 000	2 496 000	1 991 000	2 089 000
Total Equity	1 079 000	1 040 000	276 000	204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	555 000	261 000	848 000	361 000
Unpaid Taxes	477 000	355 000	360 000	527 000
Dividends	500 000	0	0	250 000
Other Current Debt	599 000	609 000	469 000	671 000
Total Current Debt	2 282 000	1 456 000	1 715 000	1 886 000
Total Equity and Debt	3 361 000	2 496 000	1 991 000	2 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,95 %	73,46 %	26,09 %	116,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,02 %	13,29 %	1,21 %	3,22 %
Current Ratio	0,75	1,29	0,7	0,85
Quick Ratio	0,77	1,39	0,75	0,93
Equity Ratio	0,32	0,42	0,14	0,1
Gross Profit Margin	72,75 %	76,74 %	74,21 %	73,67 %