MAERSK TRAINING NORWAY AS

4313 SANDNES

Finances

Return on Equity

0,06 %

Current Ratio

0,98

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 662 000	25 219 000	28 544 000	35 172 000
Net Income	97 000	−3 563 000	−2 976 000	5 926 000
Total Assets	171 363 000	17 734 000	20 971 000	23 040 000
Total Equity	149 559 000	−4 938 000	−1 375 000	1 601 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 662 000	25 219 000	28 544 000	35 172 000
Expenditure	26 717 000	28 018 000	30 549 000	28 421 000
Operating Profit	1 945 000	−2 799 000	−2 006 000	6 751 000
Financial Income	3 000	1 000	35 000	46 000
Financial Costs	1 850 000	764 000	1 005 000	872 000
Financial Balance	−1 847 000	−763 000	−970 000	−826 000
Earnings Before Tax	97 000	−3 563 000	−2 976 000	5 926 000
Tax	0	0	0	0
Net Income	97 000	−3 563 000	−2 976 000	5 926 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	158 324 000	6 386 000	3 944 000	7 006 000
Total Current Assets	13 039 000	11 347 000	17 027 000	16 034 000
Total Assets	171 363 000	17 734 000	20 971 000	23 040 000
Total Retained Equity	149 239 000	−5 238 000	−1 675 000	1 301 000
Total Equity	149 559 000	−4 938 000	−1 375 000	1 601 000
Total Long-Term Debt	8 500 000	12 500 000	15 500 000	15 500 000
Total Current Debt	13 305 000	10 171 000	6 846 000	5 939 000
Total Equity and Debt	171 363 000	17 734 000	20 971 000	23 040 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 587 000	22 541 000	24 334 000	33 801 000
Other Income	3 075 000	2 678 000	4 209 000	1 372 000
Revenue	28 662 000	25 219 000	28 544 000	35 172 000
Cost of Goods Sold	9 429 000	9 031 000	9 000 000	12 668 000
Salary Costs	12 299 000	13 152 000	12 032 000	9 596 000
Depreciation	929 000	2 033 000	3 094 000	3 270 000
Impairment	0	0	0	0
Expenditure	26 717 000	28 018 000	30 549 000	28 421 000
Operating Profit	1 945 000	−2 799 000	−2 006 000	6 751 000
Financial Income	3 000	1 000	35 000	46 000
Financial Costs	1 850 000	764 000	1 005 000	872 000
Financial Balance	−1 847 000	−763 000	−970 000	−826 000
Dividends	0	0	0	0
Net Income	97 000	−3 563 000	−2 976 000	5 926 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 281 000	2 281 000	2 281 000	2 281 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 835 000	4 105 000	1 662 000	4 725 000
Total Tangible Assets	3 835 000	4 105 000	1 662 000	4 725 000
Total Fiancial Fixed Assets	152 208 000	0	0	0
Total Fixed Assets	158 324 000	6 386 000	3 944 000	7 006 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	504 000	434 000	799 000	692 000
Total Current Assets	13 039 000	11 347 000	17 027 000	16 034 000
Total Assets	171 363 000	17 734 000	20 971 000	23 040 000
Total Equity	149 559 000	−4 938 000	−1 375 000	1 601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 500 000	12 500 000	15 500 000	15 500 000
Creditors	2 250 000	2 787 000	2 456 000	2 064 000
Unpaid Taxes	760 000	448 000	1 256 000	628 000
Dividends	0	0	0	0
Other Current Debt	10 295 000	6 936 000	3 134 000	3 247 000
Total Current Debt	13 305 000	10 171 000	6 846 000	5 939 000
Total Equity and Debt	171 363 000	17 734 000	20 971 000	23 040 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,06 %	72,15 %	216,44 %	370,14 %
Debt-to-Equity Ratio	0,06	−2,53	−11,27	9,68
Operating Profit Margin	6,79 %	−11,1 %	−7,03 %	19,19 %
Current Ratio	0,98	1,12	2,49	2,7
Quick Ratio	0,98	1,12	2,49	2,7
Equity Ratio	0,87	−0,28	−0,07	0,07
Gross Profit Margin	67,1 %	64,19 %	68,47 %	63,98 %