THE FARMER AS

1386 ASKER

Finances

Return on Equity

17,92 %

Current Ratio

5,27

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	2 589 000	2 469 000	2 140 000	861 000
Total Assets	18 305 000	16 905 000	15 679 000	14 213 000
Total Equity	14 450 000	12 372 000	10 413 000	8 983 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	87 000	65 000	37 000	31 000
Operating Profit	−87 000	−65 000	−37 000	−31 000
Financial Income	4 318 000	3 572 000	3 037 000	1 242 000
Financial Costs	804 000	392 000	279 000	133 000
Financial Balance	3 514 000	3 180 000	2 758 000	1 109 000
Earnings Before Tax	3 426 000	3 115 000	2 721 000	1 079 000
Tax	838 000	646 000	581 000	217 000
Net Income	2 589 000	2 469 000	2 140 000	861 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 224 000	12 376 000	8 881 000	9 872 000
Total Current Assets	5 082 000	4 530 000	6 798 000	4 341 000
Total Assets	18 305 000	16 905 000	15 679 000	14 213 000
Total Retained Equity	12 197 000	10 118 000	8 160 000	6 730 000
Total Equity	14 450 000	12 372 000	10 413 000	8 983 000
Total Long-Term Debt	2 890 000	3 613 000	4 459 000	4 166 000
Total Current Debt	965 000	921 000	807 000	1 064 000
Total Equity and Debt	18 305 000	16 905 000	15 679 000	14 213 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	87 000	65 000	37 000	31 000
Operating Profit	−87 000	−65 000	−37 000	−31 000
Financial Income	4 318 000	3 572 000	3 037 000	1 242 000
Financial Costs	804 000	392 000	279 000	133 000
Financial Balance	3 514 000	3 180 000	2 758 000	1 109 000
Dividends	510 000	510 000	710 000	408 000
Net Income	2 589 000	2 469 000	2 140 000	861 000

Balance details (NOK)	2022	2021	2020	2019
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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	13 224 000	12 376 000	8 881 000	9 872 000
Total Fixed Assets	13 224 000	12 376 000	8 881 000	9 872 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 116 000	1 440 000	3 998 000	3 241 000
Total Current Assets	5 082 000	4 530 000	6 798 000	4 341 000
Total Assets	18 305 000	16 905 000	15 679 000	14 213 000
Total Equity	14 450 000	12 372 000	10 413 000	8 983 000
Short-Term Group Debt	0	0	0	930 000
Total Long-Term Debt	2 890 000	3 613 000	4 459 000	4 166 000
Creditors	8 000	1 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	510 000	510 000	710 000	408 000
Other Current Debt	119 000	274 000	25 000	120 000
Total Current Debt	965 000	921 000	807 000	1 064 000
Total Equity and Debt	18 305 000	16 905 000	15 679 000	14 213 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,92 %	19,96 %	20,55 %	9,58 %
Debt-to-Equity Ratio	0,2	0,29	0,43	0,46
Operating Profit Margin	-	-	-	-
Current Ratio	5,27	4,92	8,42	4,08
Quick Ratio	5,27	4,92	8,42	4,08
Equity Ratio	0,79	0,73	0,66	0,63
Gross Profit Margin	-	-	-	-