UNO-X SMØREOLJE AS

0661 OSLO

Finances

Share Ownership

Return on Equity

699,54 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	247 108 000	210 135 000	184 514 000	166 742 000
Net Income	24 407 000	22 025 000	15 871 000	8 753 000
Total Assets	70 917 000	51 727 000	54 325 000	35 646 000
Total Equity	3 489 000	2 482 000	2 457 000	21 585 000

Income (NOK)	2022	2021	2020	2019
Revenue	247 108 000	210 135 000	184 514 000	166 742 000
Expenditure	214 408 000	181 382 000	163 949 000	154 805 000
Operating Profit	32 700 000	28 754 000	20 566 000	11 937 000
Financial Income	865 000	1 069 000	1 128 000	485 000
Financial Costs	1 965 000	1 502 000	1 288 000	1 000 000
Financial Balance	−1 100 000	−433 000	−160 000	−515 000
Earnings Before Tax	31 600 000	28 320 000	20 406 000	11 422 000
Tax	7 193 000	6 295 000	4 535 000	2 669 000
Net Income	24 407 000	22 025 000	15 871 000	8 753 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	632 000	351 000	228 000	117 000
Total Current Assets	70 285 000	51 376 000	54 098 000	35 529 000
Total Assets	70 917 000	51 727 000	54 325 000	35 646 000
Total Retained Equity	2 292 000	1 286 000	1 260 000	20 389 000
Total Equity	3 489 000	2 482 000	2 457 000	21 585 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	67 428 000	49 245 000	51 869 000	14 061 000
Total Equity and Debt	70 917 000	51 727 000	54 325 000	35 646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	247 108 000	210 135 000	184 514 000	166 742 000
Other Income	0	0	0	0
Revenue	247 108 000	210 135 000	184 514 000	166 742 000
Cost of Goods Sold	165 927 000	136 780 000	121 069 000	111 782 000
Salary Costs	11 632 000	10 851 000	9 746 000	8 362 000
Depreciation	76 000	58 000	19 000	0
Impairment	0	0	0	0
Expenditure	214 408 000	181 382 000	163 949 000	154 805 000
Operating Profit	32 700 000	28 754 000	20 566 000	11 937 000
Financial Income	865 000	1 069 000	1 128 000	485 000
Financial Costs	1 965 000	1 502 000	1 288 000	1 000 000
Financial Balance	−1 100 000	−433 000	−160 000	−515 000
Dividends	0	22 000 000	35 000 000	0
Net Income	24 407 000	22 025 000	15 871 000	8 753 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	64 000	79 000	117 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	234 000	287 000	149 000	0
Total Tangible Assets	234 000	287 000	149 000	0
Total Fiancial Fixed Assets	336 000	0	0	0
Total Fixed Assets	632 000	351 000	228 000	117 000
Stock	15 470 000	9 693 000	7 544 000	6 869 000
Total Investments	0	0	0	0
Cash, Bank	514 000	465 000	448 000	466 000
Total Current Assets	70 285 000	51 376 000	54 098 000	35 529 000
Total Assets	70 917 000	51 727 000	54 325 000	35 646 000
Total Equity	3 489 000	2 482 000	2 457 000	21 585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 587 000	7 393 000	2 567 000	3 412 000
Unpaid Taxes	56 489 000	10 230 000	7 730 000	6 601 000
Dividends	0	22 000 000	35 000 000	0
Other Current Debt	2 761 000	3 342 000	2 075 000	1 412 000
Total Current Debt	67 428 000	49 245 000	51 869 000	14 061 000
Total Equity and Debt	70 917 000	51 727 000	54 325 000	35 646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	699,54 %	887,39 %	645,95 %	40,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,23 %	13,68 %	11,15 %	7,16 %
Current Ratio	1,04	1,04	1,04	2,53
Quick Ratio	1,35	1,3	1,22	4,94
Equity Ratio	0,05	0,05	0,05	0,61
Gross Profit Margin	32,85 %	34,91 %	34,38 %	32,96 %