ANDERSENS SALMAKERVERKSTED AS

3721 SKIEN

Finances

Share Ownership

Return on Equity

1,32 %

Current Ratio

−2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 000	105 000	93 000	25 000
Net Income	1 000	39 000	12 000	−6 000
Total Assets	54 000	97 000	51 000	30 000
Total Equity	76 000	74 000	36 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 000	105 000	93 000	25 000
Expenditure	29 000	66 000	81 000	32 000
Operating Profit	1 000	39 000	12 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 000	39 000	12 000	−6 000
Tax	0	0	0	0
Net Income	1 000	39 000	12 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	54 000	97 000	51 000	30 000
Total Assets	54 000	97 000	51 000	30 000
Total Retained Equity	−24 000	−26 000	−64 000	−76 000
Total Equity	76 000	74 000	36 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−22 000	22 000	15 000	6 000
Total Equity and Debt	54 000	97 000	51 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	105 000	93 000	25 000
Other Income	0	0	0	0
Revenue	30 000	105 000	93 000	25 000
Cost of Goods Sold	5 000	14 000	8 000	6 000
Salary Costs	0	0	17 000	22 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	29 000	66 000	81 000	32 000
Operating Profit	1 000	39 000	12 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	1 000	39 000	12 000	−6 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	5 000	4 000	4 000	4 000
Total Investments	0	0	0	0
Cash, Bank	46 000	93 000	43 000	24 000
Total Current Assets	54 000	97 000	51 000	30 000
Total Assets	54 000	97 000	51 000	30 000
Total Equity	76 000	74 000	36 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	11 000	3 000	6 000
Dividends	0	0	0	0
Other Current Debt	−21 000	12 000	12 000	0
Total Current Debt	−22 000	22 000	15 000	6 000
Total Equity and Debt	54 000	97 000	51 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,32 %	52,7 %	33,33 %	−25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,33 %	37,14 %	12,9 %	−24 %
Current Ratio	−2,45	4,41	3,4	5
Quick Ratio	−2	5,39	4,64	15
Equity Ratio	1,41	0,76	0,71	0,8
Gross Profit Margin	83,33 %	86,67 %	91,4 %	76 %