ARNT VADSET AS

6260 SKODJE

Finances

Share Ownership

Return on Equity

26,25 %

Current Ratio

0,5

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 249 000	2 135 000	1 757 000	1 680 000
Net Income	316 000	226 000	311 000	10 000
Total Assets	2 286 000	1 822 000	1 560 000	1 015 000
Total Equity	1 204 000	887 000	662 000	350 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 249 000	2 135 000	1 757 000	1 680 000
Expenditure	1 843 000	1 845 000	1 357 000	1 667 000
Operating Profit	406 000	290 000	400 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Earnings Before Tax	406 000	289 000	399 000	13 000
Tax	89 000	64 000	88 000	3 000
Net Income	316 000	226 000	311 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 809 000	1 214 000	978 000	679 000
Total Current Assets	477 000	607 000	582 000	335 000
Total Assets	2 286 000	1 822 000	1 560 000	1 015 000
Total Retained Equity	1 174 000	857 000	632 000	320 000
Total Equity	1 204 000	887 000	662 000	350 000
Total Long-Term Debt	130 000	40 000	46 000	41 000
Total Current Debt	953 000	894 000	853 000	624 000
Total Equity and Debt	2 286 000	1 822 000	1 560 000	1 015 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 690 000	2 135 000	1 705 000	1 698 000
Other Income	559 000	0	52 000	−18 000
Revenue	2 249 000	2 135 000	1 757 000	1 680 000
Cost of Goods Sold	264 000	312 000	171 000	454 000
Salary Costs	773 000	770 000	643 000	704 000
Depreciation	203 000	131 000	99 000	58 000
Impairment	0	0	0	0
Expenditure	1 843 000	1 845 000	1 357 000	1 667 000
Operating Profit	406 000	290 000	400 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	1 000
Financial Balance	0	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	316 000	226 000	311 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	791 000	714 000	720 000	428 000
Machinery and Plant Facilities	846 000	201 000	56 000	79 000
Fixtures	172 000	299 000	203 000	173 000
Total Tangible Assets	1 809 000	1 214 000	978 000	679 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 809 000	1 214 000	978 000	679 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	337 000	469 000	362 000	211 000
Total Current Assets	477 000	607 000	582 000	335 000
Total Assets	2 286 000	1 822 000	1 560 000	1 015 000
Total Equity	1 204 000	887 000	662 000	350 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	130 000	40 000	46 000	41 000
Creditors	76 000	63 000	79 000	76 000
Unpaid Taxes	131 000	123 000	112 000	69 000
Dividends	0	0	0	0
Other Current Debt	746 000	639 000	578 000	476 000
Total Current Debt	953 000	894 000	853 000	624 000
Total Equity and Debt	2 286 000	1 822 000	1 560 000	1 015 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,25 %	25,48 %	46,98 %	2,86 %
Debt-to-Equity Ratio	0,11	0,05	0,07	0,12
Operating Profit Margin	18,05 %	13,58 %	22,77 %	0,83 %
Current Ratio	0,5	0,68	0,68	0,54
Quick Ratio	0,5	0,68	0,68	0,54
Equity Ratio	0,53	0,49	0,42	0,34
Gross Profit Margin	88,26 %	85,39 %	90,27 %	72,98 %