AGROB BUCHTAL NORGE AS

1395 HVALSTAD

Finances

Return on Equity

22,76 %

Current Ratio

2,69

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 620 000	11 497 000	15 837 000	8 781 000
Net Income	1 704 000	1 729 000	1 868 000	1 269 000
Total Assets	13 784 000	8 371 000	8 428 000	6 012 000
Total Equity	7 486 000	6 103 000	4 664 000	2 795 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 620 000	11 497 000	15 837 000	8 781 000
Expenditure	12 260 000	10 204 000	13 747 000	7 302 000
Operating Profit	3 359 000	1 292 000	2 090 000	1 478 000
Financial Income	99 000	901 000	584 000	176 000
Financial Costs	1 068 000	170 000	413 000	69 000
Financial Balance	−969 000	731 000	171 000	107 000
Earnings Before Tax	2 391 000	2 024 000	2 261 000	1 585 000
Tax	687 000	295 000	392 000	316 000
Net Income	1 704 000	1 729 000	1 868 000	1 269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 730 000	703 000	965 000	813 000
Total Current Assets	12 053 000	7 669 000	7 463 000	5 200 000
Total Assets	13 784 000	8 371 000	8 428 000	6 012 000
Total Retained Equity	7 456 000	6 073 000	4 634 000	2 765 000
Total Equity	7 486 000	6 103 000	4 664 000	2 795 000
Total Long-Term Debt	1 809 000	869 000	1 006 000	906 000
Total Current Debt	4 488 000	1 400 000	2 758 000	2 311 000
Total Equity and Debt	13 784 000	8 371 000	8 428 000	6 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 329 000	9 061 000	14 005 000	6 674 000
Other Income	3 291 000	2 437 000	1 832 000	2 107 000
Revenue	15 620 000	11 497 000	15 837 000	8 781 000
Cost of Goods Sold	9 115 000	7 213 000	10 707 000	4 754 000
Salary Costs	1 838 000	1 795 000	1 494 000	1 462 000
Depreciation	256 000	313 000	256 000	247 000
Impairment	0	0	0	0
Expenditure	12 260 000	10 204 000	13 747 000	7 302 000
Operating Profit	3 359 000	1 292 000	2 090 000	1 478 000
Financial Income	99 000	901 000	584 000	176 000
Financial Costs	1 068 000	170 000	413 000	69 000
Financial Balance	−969 000	731 000	171 000	107 000
Dividends	0	0	0	0
Net Income	1 704 000	1 729 000	1 868 000	1 269 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	32 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 730 000	671 000	965 000	813 000
Total Tangible Assets	1 730 000	671 000	965 000	813 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 730 000	703 000	965 000	813 000
Stock	0	0	0	0
Total Investments	6 830 000	5 612 000	3 568 000	1 232 000
Cash, Bank	1 832 000	809 000	885 000	2 881 000
Total Current Assets	12 053 000	7 669 000	7 463 000	5 200 000
Total Assets	13 784 000	8 371 000	8 428 000	6 012 000
Total Equity	7 486 000	6 103 000	4 664 000	2 795 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 809 000	869 000	1 006 000	906 000
Creditors	2 417 000	485 000	1 391 000	1 132 000
Unpaid Taxes	1 148 000	329 000	562 000	607 000
Dividends	0	0	0	0
Other Current Debt	304 000	260 000	354 000	297 000
Total Current Debt	4 488 000	1 400 000	2 758 000	2 311 000
Total Equity and Debt	13 784 000	8 371 000	8 428 000	6 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,76 %	28,33 %	40,05 %	45,4 %
Debt-to-Equity Ratio	0,24	0,14	0,22	0,32
Operating Profit Margin	21,5 %	11,24 %	13,2 %	16,83 %
Current Ratio	2,69	5,48	2,71	2,25
Quick Ratio	2,69	5,48	2,71	2,25
Equity Ratio	0,54	0,73	0,55	0,46
Gross Profit Margin	41,65 %	37,26 %	32,39 %	45,86 %