FJORDN BLOMSTER EIKELANDSOSEN AS

5640 EIKELANDSOSEN

Finances

Return on Equity

11,79 %

Current Ratio

2,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 080 000	3 258 000	3 370 000	3 199 000
Net Income	137 000	351 000	413 000	358 000
Total Assets	1 888 000	2 044 000	1 774 000	1 432 000
Total Equity	1 162 000	1 225 000	1 173 000	860 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 080 000	3 258 000	3 370 000	3 199 000
Expenditure	2 911 000	2 825 000	2 844 000	2 790 000
Operating Profit	174 000	448 000	527 000	457 000
Financial Income	3 000	2 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	2 000	2 000	0
Earnings Before Tax	176 000	450 000	528 000	457 000
Tax	39 000	98 000	115 000	99 000
Net Income	137 000	351 000	413 000	358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	35 000	21 000	28 000
Total Current Assets	1 863 000	2 009 000	1 753 000	1 404 000
Total Assets	1 888 000	2 044 000	1 774 000	1 432 000
Total Retained Equity	1 132 000	1 195 000	1 143 000	830 000
Total Equity	1 162 000	1 225 000	1 173 000	860 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	726 000	820 000	601 000	572 000
Total Equity and Debt	1 888 000	2 044 000	1 774 000	1 432 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 080 000	3 258 000	3 370 000	3 199 000
Other Income	0	0	0	0
Revenue	3 080 000	3 258 000	3 370 000	3 199 000
Cost of Goods Sold	1 463 000	1 441 000	1 509 000	1 407 000
Salary Costs	1 003 000	955 000	862 000	902 000
Depreciation	10 000	9 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	2 911 000	2 825 000	2 844 000	2 790 000
Operating Profit	174 000	448 000	527 000	457 000
Financial Income	3 000	2 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	2 000	2 000	0
Dividends	200 000	300 000	100 000	150 000
Net Income	137 000	351 000	413 000	358 000

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	25 000	35 000	21 000	28 000
Total Tangible Assets	25 000	35 000	21 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	35 000	21 000	28 000
Stock	227 000	223 000	208 000	207 000
Total Investments	0	0	0	0
Cash, Bank	1 478 000	1 633 000	1 361 000	1 044 000
Total Current Assets	1 863 000	2 009 000	1 753 000	1 404 000
Total Assets	1 888 000	2 044 000	1 774 000	1 432 000
Total Equity	1 162 000	1 225 000	1 173 000	860 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	215 000	146 000	104 000	122 000
Unpaid Taxes	142 000	150 000	164 000	129 000
Dividends	200 000	300 000	100 000	150 000
Other Current Debt	130 000	126 000	119 000	72 000
Total Current Debt	726 000	820 000	601 000	572 000
Total Equity and Debt	1 888 000	2 044 000	1 774 000	1 432 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,79 %	28,65 %	35,21 %	41,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,65 %	13,75 %	15,64 %	14,29 %
Current Ratio	2,57	2,45	2,92	2,45
Quick Ratio	3,73	3,37	4,46	3,85
Equity Ratio	0,62	0,6	0,66	0,6
Gross Profit Margin	52,5 %	55,77 %	55,22 %	56,02 %