AS PER AURSAND

7800 NAMSOS

Finances

Share Ownership

Return on Equity

44,46 %

Current Ratio

5,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	722 000	703 000	690 000	677 000
Net Income	313 000	328 000	295 000	287 000
Total Assets	841 000	826 000	795 000	793 000
Total Equity	704 000	391 000	363 000	368 000

Income (NOK)	2022	2021	2020	2019
Revenue	722 000	703 000	690 000	677 000
Expenditure	322 000	283 000	314 000	311 000
Operating Profit	400 000	420 000	376 000	366 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	2 000	2 000
Earnings Before Tax	402 000	421 000	378 000	368 000
Tax	88 000	93 000	83 000	81 000
Net Income	313 000	328 000	295 000	287 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	142 000	151 000	171 000
Total Current Assets	707 000	683 000	643 000	622 000
Total Assets	841 000	826 000	795 000	793 000
Total Retained Equity	404 000	91 000	63 000	68 000
Total Equity	704 000	391 000	363 000	368 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	137 000	435 000	432 000	425 000
Total Equity and Debt	841 000	826 000	795 000	793 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	722 000	703 000	690 000	677 000
Revenue	722 000	703 000	690 000	677 000
Cost of Goods Sold	0	0	0	0
Salary Costs	73 000	74 000	74 000	74 000
Depreciation	0	0	12 000	19 000
Impairment	0	0	0	0
Expenditure	322 000	283 000	314 000	311 000
Operating Profit	400 000	420 000	376 000	366 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	2 000	2 000
Dividends	0	300 000	300 000	300 000
Net Income	313 000	328 000	295 000	287 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	134 000	142 000	151 000	158 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	12 000
Total Tangible Assets	0	0	0	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	134 000	142 000	151 000	171 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	702 000	678 000	638 000	617 000
Total Current Assets	707 000	683 000	643 000	622 000
Total Assets	841 000	826 000	795 000	793 000
Total Equity	704 000	391 000	363 000	368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	3 000	0	4 000
Unpaid Taxes	28 000	29 000	30 000	28 000
Dividends	0	300 000	300 000	300 000
Other Current Debt	19 000	19 000	26 000	19 000
Total Current Debt	137 000	435 000	432 000	425 000
Total Equity and Debt	841 000	826 000	795 000	793 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,46 %	83,89 %	81,27 %	77,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,4 %	59,74 %	54,49 %	54,06 %
Current Ratio	5,16	1,57	1,49	1,46
Quick Ratio	5,16	1,57	1,49	1,46
Equity Ratio	0,84	0,47	0,46	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %