REMI SVERRE ANDREASSEN AS

8430 MYRE

Finances

Share Ownership

Return on Equity

10,98 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 077 000	998 000	977 000	952 000
Net Income	104 000	127 000	181 000	51 000
Total Assets	2 151 000	1 781 000	1 613 000	1 435 000
Total Equity	947 000	843 000	717 000	536 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 077 000	998 000	977 000	952 000
Expenditure	944 000	836 000	745 000	888 000
Operating Profit	133 000	162 000	233 000	64 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	2 000
Earnings Before Tax	133 000	162 000	232 000	65 000
Tax	29 000	36 000	51 000	14 000
Net Income	104 000	127 000	181 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	648 000	673 000	49 000	0
Total Current Assets	1 503 000	1 107 000	1 564 000	1 435 000
Total Assets	2 151 000	1 781 000	1 613 000	1 435 000
Total Retained Equity	917 000	813 000	687 000	506 000
Total Equity	947 000	843 000	717 000	536 000
Total Long-Term Debt	3 000	3 000	0	0
Total Current Debt	1 201 000	934 000	896 000	899 000
Total Equity and Debt	2 151 000	1 781 000	1 613 000	1 435 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 077 000	998 000	977 000	952 000
Other Income	0	0	0	0
Revenue	1 077 000	998 000	977 000	952 000
Cost of Goods Sold	3 000	0	2 000	0
Salary Costs	739 000	668 000	673 000	813 000
Depreciation	25 000	13 000	0	0
Impairment	0	0	0	0
Expenditure	944 000	836 000	745 000	888 000
Operating Profit	133 000	162 000	233 000	64 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	2 000
Dividends	0	0	0	0
Net Income	104 000	127 000	181 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	648 000	673 000	49 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	648 000	673 000	49 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	648 000	673 000	49 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 430 000	974 000	1 469 000	1 337 000
Total Current Assets	1 503 000	1 107 000	1 564 000	1 435 000
Total Assets	2 151 000	1 781 000	1 613 000	1 435 000
Total Equity	947 000	843 000	717 000	536 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	3 000	0	0
Creditors	13 000	6 000	2 000	2 000
Unpaid Taxes	132 000	7 000	89 000	119 000
Dividends	0	0	0	0
Other Current Debt	1 026 000	889 000	753 000	765 000
Total Current Debt	1 201 000	934 000	896 000	899 000
Total Equity and Debt	2 151 000	1 781 000	1 613 000	1 435 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,98 %	15,07 %	25,24 %	9,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,35 %	16,23 %	23,85 %	6,72 %
Current Ratio	1,25	1,19	1,75	1,6
Quick Ratio	1,25	1,19	1,75	1,6
Equity Ratio	0,44	0,47	0,44	0,37
Gross Profit Margin	99,72 %	100 %	99,8 %	100 %