AMAZING FJORDS AS

6894 VANGSNES

Finances

Share Ownership

Return on Equity

56,86 %

Current Ratio

3,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 456 000	3 149 000	2 743 000	13 918 000
Net Income	1 943 000	−671 000	−65 000	862 000
Total Assets	4 807 000	2 474 000	2 495 000	3 192 000
Total Equity	3 417 000	1 474 000	1 474 000	1 540 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 456 000	3 149 000	2 743 000	13 918 000
Expenditure	8 021 000	3 827 000	2 829 000	12 807 000
Operating Profit	2 435 000	−677 000	−87 000	1 110 000
Financial Income	50 000	7 000	5 000	1 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	49 000	7 000	3 000	0
Earnings Before Tax	2 484 000	−671 000	−84 000	1 110 000
Tax	540 000	0	−18 000	248 000
Net Income	1 943 000	−671 000	−65 000	862 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	117 000	0	0	0
Total Current Assets	4 690 000	2 474 000	2 495 000	3 192 000
Total Assets	4 807 000	2 474 000	2 495 000	3 192 000
Total Retained Equity	2 447 000	503 000	1 174 000	1 240 000
Total Equity	3 417 000	1 474 000	1 474 000	1 540 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 390 000	999 000	1 021 000	1 652 000
Total Equity and Debt	4 807 000	2 474 000	2 495 000	3 192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 600 000	1 766 000	2 359 000	13 918 000
Other Income	856 000	1 383 000	384 000	0
Revenue	10 456 000	3 149 000	2 743 000	13 918 000
Cost of Goods Sold	5 886 000	928 000	1 040 000	9 750 000
Salary Costs	1 431 000	964 000	550 000	1 098 000
Depreciation	7 000	0	0	11 000
Impairment	0	0	0	0
Expenditure	8 021 000	3 827 000	2 829 000	12 807 000
Operating Profit	2 435 000	−677 000	−87 000	1 110 000
Financial Income	50 000	7 000	5 000	1 000
Financial Costs	1 000	0	2 000	1 000
Financial Balance	49 000	7 000	3 000	0
Dividends	0	0	0	0
Net Income	1 943 000	−671 000	−65 000	862 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	117 000	0	0	0
Total Tangible Assets	117 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	117 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 465 000	682 000	1 524 000	2 407 000
Total Current Assets	4 690 000	2 474 000	2 495 000	3 192 000
Total Assets	4 807 000	2 474 000	2 495 000	3 192 000
Total Equity	3 417 000	1 474 000	1 474 000	1 540 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	452 000	7 000	175 000	154 000
Unpaid Taxes	69 000	52 000	35 000	75 000
Dividends	0	0	0	0
Other Current Debt	328 000	940 000	811 000	1 175 000
Total Current Debt	1 390 000	999 000	1 021 000	1 652 000
Total Equity and Debt	4 807 000	2 474 000	2 495 000	3 192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,86 %	−45,52 %	−4,41 %	55,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,29 %	−21,5 %	−3,17 %	7,98 %
Current Ratio	3,37	2,48	2,44	1,93
Quick Ratio	3,37	2,48	2,44	1,93
Equity Ratio	0,71	0,6	0,59	0,48
Gross Profit Margin	43,71 %	70,53 %	62,09 %	29,95 %