FJERMESTAD AGRI AS

4260 TORVASTAD

Finances

Share Ownership

Return on Equity

76,26 %

Current Ratio

1,29

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 816 000	2 092 000	1 012 000	1 770 000
Net Income	1 163 000	57 000	45 000	163 000
Total Assets	11 473 000	1 434 000	726 000	682 000
Total Equity	1 525 000	362 000	306 000	261 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 816 000	2 092 000	1 012 000	1 770 000
Expenditure	12 213 000	2 022 000	959 000	1 574 000
Operating Profit	1 603 000	70 000	53 000	196 000
Financial Income	57 000	21 000	0	0
Financial Costs	169 000	18 000	7 000	32 000
Financial Balance	−112 000	3 000	−7 000	−32 000
Earnings Before Tax	1 491 000	73 000	46 000	163 000
Tax	328 000	16 000	1 000	0
Net Income	1 163 000	57 000	45 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	479 000	583 000	0	0
Total Current Assets	10 994 000	851 000	726 000	682 000
Total Assets	11 473 000	1 434 000	726 000	682 000
Total Retained Equity	1 225 000	62 000	6 000	−39 000
Total Equity	1 525 000	362 000	306 000	261 000
Total Long-Term Debt	1 447 000	16 000	0	0
Total Current Debt	8 501 000	1 056 000	421 000	421 000
Total Equity and Debt	11 473 000	1 434 000	726 000	682 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 816 000	2 092 000	1 012 000	1 770 000
Other Income	0	0	0	0
Revenue	13 816 000	2 092 000	1 012 000	1 770 000
Cost of Goods Sold	11 485 000	1 979 000	944 000	1 584 000
Salary Costs	0	0	0	0
Depreciation	201 000	17 000	0	0
Impairment	0	0	0	0
Expenditure	12 213 000	2 022 000	959 000	1 574 000
Operating Profit	1 603 000	70 000	53 000	196 000
Financial Income	57 000	21 000	0	0
Financial Costs	169 000	18 000	7 000	32 000
Financial Balance	−112 000	3 000	−7 000	−32 000
Dividends	0	0	0	0
Net Income	1 163 000	57 000	45 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	383 000	583 000	0	0
Total Intangible Assets	479 000	583 000	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	0	0	0	0
Total Fixed Assets	479 000	583 000	0	0
Stock	9 957 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	16 000	82 000	22 000
Total Current Assets	10 994 000	851 000	726 000	682 000
Total Assets	11 473 000	1 434 000	726 000	682 000
Total Equity	1 525 000	362 000	306 000	261 000
Short-Term Group Debt	3 559 000	612 000	412 000	412 000
Total Long-Term Debt	1 447 000	16 000	0	0
Creditors	1 439 000	280 000	8 000	2 000
Unpaid Taxes	0	164 000	0	8 000
Dividends	0	0	0	0
Other Current Debt	656 000	0	0	0
Total Current Debt	8 501 000	1 056 000	421 000	421 000
Total Equity and Debt	11 473 000	1 434 000	726 000	682 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,26 %	15,75 %	14,71 %	62,45 %
Debt-to-Equity Ratio	0,95	0,04	0	0
Operating Profit Margin	11,6 %	3,35 %	5,24 %	11,07 %
Current Ratio	1,29	0,81	1,72	1,62
Quick Ratio	−7,55	0,81	1,72	1,62
Equity Ratio	0,13	0,25	0,42	0,38
Gross Profit Margin	16,87 %	5,4 %	6,72 %	10,51 %