BEYER AS

0169 OSLO

Finances

Return on Equity

69,65 %

Current Ratio

2,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	3 655 000	2 866 000	1 257 000
Net Income	1 756 000	1 535 000	677 000
Total Assets	3 663 000	2 127 000	1 066 000
Total Equity	2 521 000	1 565 000	707 000

Income (NOK)	2022	2021	2020
Revenue	3 655 000	2 866 000	1 257 000
Expenditure	1 445 000	898 000	389 000
Operating Profit	2 210 000	1 968 000	868 000
Financial Income	38 000	0	0
Financial Costs	3 000	0	0
Financial Balance	35 000	0	0
Earnings Before Tax	2 245 000	1 968 000	868 000
Tax	490 000	433 000	191 000
Net Income	1 756 000	1 535 000	677 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	825 000	229 000	38 000
Total Current Assets	2 838 000	1 898 000	1 027 000
Total Assets	3 663 000	2 127 000	1 066 000
Total Retained Equity	2 491 000	1 535 000	677 000
Total Equity	2 521 000	1 565 000	707 000
Total Long-Term Debt	21 000	0	0
Total Current Debt	1 121 000	562 000	359 000
Total Equity and Debt	3 663 000	2 127 000	1 066 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 655 000	2 866 000	1 257 000
Other Income	0	0	0
Revenue	3 655 000	2 866 000	1 257 000
Cost of Goods Sold	78 000	53 000	3 000
Salary Costs	930 000	653 000	329 000
Depreciation	19 000	12 000	0
Impairment	0	0	0
Expenditure	1 445 000	898 000	389 000
Operating Profit	2 210 000	1 968 000	868 000
Financial Income	38 000	0	0
Financial Costs	3 000	0	0
Financial Balance	35 000	0	0
Dividends	800 000	677 000	0
Net Income	1 756 000	1 535 000	677 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	362 000	28 000	0
Total Tangible Assets	362 000	28 000	0
Total Fiancial Fixed Assets	462 000	201 000	38 000
Total Fixed Assets	825 000	229 000	38 000
Stock	46 000	0	0
Total Investments	1 038 000	0	0
Cash, Bank	1 510 000	1 674 000	1 003 000
Total Current Assets	2 838 000	1 898 000	1 027 000
Total Assets	3 663 000	2 127 000	1 066 000
Total Equity	2 521 000	1 565 000	707 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	21 000	0	0
Creditors	193 000	3 000	4 000
Unpaid Taxes	61 000	25 000	127 000
Dividends	800 000	677 000	0
Other Current Debt	97 000	100 000	36 000
Total Current Debt	1 121 000	562 000	359 000
Total Equity and Debt	3 663 000	2 127 000	1 066 000

Financial indicators	2022	2021	2020
Return on Equity	69,65 %	98,08 %	95,76 %
Debt-to-Equity Ratio	0,01	0	0
Operating Profit Margin	60,47 %	68,67 %	69,05 %
Current Ratio	2,53	3,38	2,86
Quick Ratio	2,64	3,38	2,86
Equity Ratio	0,69	0,74	0,66
Gross Profit Margin	97,87 %	98,15 %	99,76 %