ANDER AS

3472 BØDALEN

Finances

Share Ownership

Return on Equity

3,95 %

Current Ratio

1,9

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 822 000	7 174 000	10 415 000	10 225 000
Net Income	118 000	−8 000	933 000	621 000
Total Assets	7 990 000	8 085 000	4 892 000	3 976 000
Total Equity	2 988 000	2 870 000	2 878 000	1 946 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 822 000	7 174 000	10 415 000	10 225 000
Expenditure	7 492 000	7 129 000	9 217 000	9 422 000
Operating Profit	330 000	46 000	1 198 000	802 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	177 000	41 000	1 000	6 000
Financial Balance	−176 000	−40 000	−1 000	−5 000
Earnings Before Tax	154 000	5 000	1 197 000	797 000
Tax	35 000	13 000	264 000	176 000
Net Income	118 000	−8 000	933 000	621 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 428 000	5 529 000	384 000	558 000
Total Current Assets	2 561 000	2 556 000	4 508 000	3 418 000
Total Assets	7 990 000	8 085 000	4 892 000	3 976 000
Total Retained Equity	2 958 000	2 840 000	2 848 000	1 916 000
Total Equity	2 988 000	2 870 000	2 878 000	1 946 000
Total Long-Term Debt	3 655 000	3 851 000	0	18 000
Total Current Debt	1 346 000	1 364 000	2 014 000	2 013 000
Total Equity and Debt	7 990 000	8 085 000	4 892 000	3 976 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 780 000	7 160 000	10 493 000	10 195 000
Other Income	42 000	14 000	−78 000	30 000
Revenue	7 822 000	7 174 000	10 415 000	10 225 000
Cost of Goods Sold	428 000	459 000	957 000	601 000
Salary Costs	5 987 000	5 174 000	6 722 000	7 513 000
Depreciation	70 000	168 000	189 000	242 000
Impairment	0	0	0	0
Expenditure	7 492 000	7 129 000	9 217 000	9 422 000
Operating Profit	330 000	46 000	1 198 000	802 000
Financial Income	1 000	1 000	0	1 000
Financial Costs	177 000	41 000	1 000	6 000
Financial Balance	−176 000	−40 000	−1 000	−5 000
Dividends	0	0	0	0
Net Income	118 000	−8 000	933 000	621 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	61 000	46 000	31 000
Real Eastate	5 284 000	5 318 000	0	0
Machinery and Plant Facilities	32 000	62 000	124 000	208 000
Fixtures	10 000	17 000	101 000	205 000
Total Tangible Assets	5 326 000	5 396 000	225 000	413 000
Total Fiancial Fixed Assets	42 000	72 000	114 000	114 000
Total Fixed Assets	5 428 000	5 529 000	384 000	558 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 280 000	1 450 000	3 839 000	2 257 000
Total Current Assets	2 561 000	2 556 000	4 508 000	3 418 000
Total Assets	7 990 000	8 085 000	4 892 000	3 976 000
Total Equity	2 988 000	2 870 000	2 878 000	1 946 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 655 000	3 851 000	0	18 000
Creditors	17 000	24 000	69 000	63 000
Unpaid Taxes	859 000	857 000	1 169 000	1 229 000
Dividends	0	0	0	0
Other Current Debt	436 000	454 000	497 000	556 000
Total Current Debt	1 346 000	1 364 000	2 014 000	2 013 000
Total Equity and Debt	7 990 000	8 085 000	4 892 000	3 976 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,95 %	−0,28 %	32,42 %	31,91 %
Debt-to-Equity Ratio	1,22	1,34	0	0,01
Operating Profit Margin	4,22 %	0,64 %	11,5 %	7,84 %
Current Ratio	1,9	1,87	2,24	1,7
Quick Ratio	1,9	1,87	2,24	1,7
Equity Ratio	0,37	0,35	0,59	0,49
Gross Profit Margin	94,53 %	93,6 %	90,81 %	94,12 %