JORDBÆRPIKENE LEVANGER AS

7600 LEVANGER

Finances

Share Ownership

Return on Equity

22,5 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 690 000	6 615 000	6 263 000	6 806 000
Net Income	45 000	134 000	114 000	268 000
Total Assets	1 465 000	1 366 000	1 277 000	1 428 000
Total Equity	200 000	200 000	201 000	201 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 690 000	6 615 000	6 263 000	6 806 000
Expenditure	7 632 000	6 442 000	6 113 000	6 464 000
Operating Profit	59 000	173 000	150 000	343 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	4 000	0
Financial Balance	−1 000	−1 000	−4 000	0
Earnings Before Tax	58 000	172 000	146 000	343 000
Tax	13 000	38 000	32 000	76 000
Net Income	45 000	134 000	114 000	268 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	130 000	191 000	306 000
Total Current Assets	1 417 000	1 237 000	1 086 000	1 122 000
Total Assets	1 465 000	1 366 000	1 277 000	1 428 000
Total Retained Equity	0	0	1 000	1 000
Total Equity	200 000	200 000	201 000	201 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 265 000	1 166 000	1 077 000	1 227 000
Total Equity and Debt	1 465 000	1 366 000	1 277 000	1 428 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 690 000	6 280 000	6 156 000	6 801 000
Other Income	0	336 000	108 000	6 000
Revenue	7 690 000	6 615 000	6 263 000	6 806 000
Cost of Goods Sold	2 414 000	1 687 000	1 578 000	1 695 000
Salary Costs	2 864 000	2 530 000	2 388 000	2 600 000
Depreciation	83 000	128 000	116 000	116 000
Impairment	0	0	0	0
Expenditure	7 632 000	6 442 000	6 113 000	6 464 000
Operating Profit	59 000	173 000	150 000	343 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	4 000	0
Financial Balance	−1 000	−1 000	−4 000	0
Dividends	45 000	134 000	114 000	237 000
Net Income	45 000	134 000	114 000	268 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	61 000	154 000	248 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	9 000	25 000	41 000
Fixtures	42 000	60 000	11 000	16 000
Total Tangible Assets	42 000	69 000	37 000	58 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	130 000	191 000	306 000
Stock	108 000	120 000	99 000	70 000
Total Investments	0	0	0	0
Cash, Bank	1 281 000	1 080 000	972 000	1 028 000
Total Current Assets	1 417 000	1 237 000	1 086 000	1 122 000
Total Assets	1 465 000	1 366 000	1 277 000	1 428 000
Total Equity	200 000	200 000	201 000	201 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	388 000	234 000	219 000	219 000
Unpaid Taxes	304 000	325 000	289 000	333 000
Dividends	45 000	134 000	114 000	237 000
Other Current Debt	514 000	433 000	422 000	404 000
Total Current Debt	1 265 000	1 166 000	1 077 000	1 227 000
Total Equity and Debt	1 465 000	1 366 000	1 277 000	1 428 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,5 %	67 %	56,72 %	133,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,77 %	2,62 %	2,4 %	5,04 %
Current Ratio	1,12	1,06	1,01	0,91
Quick Ratio	1,22	1,18	1,11	0,97
Equity Ratio	0,14	0,15	0,16	0,14
Gross Profit Margin	68,61 %	74,5 %	74,8 %	75,1 %