AMUNDSEN MASKIN AS

8004 BODØ

Finances

Share Ownership

Return on Equity

12,79 %

Current Ratio

1,94

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 107 000	31 637 000	28 552 000	30 633 000
Net Income	1 149 000	570 000	−412 000	1 502 000
Total Assets	16 704 000	15 821 000	17 432 000	22 045 000
Total Equity	8 985 000	7 836 000	7 266 000	7 678 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 107 000	31 637 000	28 552 000	30 633 000
Expenditure	33 758 000	30 950 000	29 059 000	28 663 000
Operating Profit	1 349 000	687 000	−506 000	1 971 000
Financial Income	164 000	82 000	99 000	148 000
Financial Costs	29 000	38 000	119 000	193 000
Financial Balance	135 000	44 000	−20 000	−45 000
Earnings Before Tax	1 485 000	731 000	−527 000	1 925 000
Tax	336 000	161 000	−115 000	424 000
Net Income	1 149 000	570 000	−412 000	1 502 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 566 000	5 916 000	10 009 000	12 626 000
Total Current Assets	11 138 000	9 905 000	7 423 000	9 419 000
Total Assets	16 704 000	15 821 000	17 432 000	22 045 000
Total Retained Equity	8 965 000	7 816 000	7 246 000	7 658 000
Total Equity	8 985 000	7 836 000	7 266 000	7 678 000
Total Long-Term Debt	1 983 000	2 706 000	6 018 000	8 127 000
Total Current Debt	5 736 000	5 279 000	4 148 000	6 240 000
Total Equity and Debt	16 704 000	15 821 000	17 432 000	22 045 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 797 000	29 071 000	25 964 000	28 164 000
Other Income	3 310 000	2 566 000	2 588 000	2 469 000
Revenue	35 107 000	31 637 000	28 552 000	30 633 000
Cost of Goods Sold	2 267 000	1 895 000	4 612 000	2 193 000
Salary Costs	9 357 000	9 818 000	8 181 000	9 412 000
Depreciation	706 000	1 143 000	1 715 000	1 906 000
Impairment	0	0	0	0
Expenditure	33 758 000	30 950 000	29 059 000	28 663 000
Operating Profit	1 349 000	687 000	−506 000	1 971 000
Financial Income	164 000	82 000	99 000	148 000
Financial Costs	29 000	38 000	119 000	193 000
Financial Balance	135 000	44 000	−20 000	−45 000
Dividends	0	0	0	500 000
Net Income	1 149 000	570 000	−412 000	1 502 000

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	1 351 000	1 859 000	5 952 000	7 099 000
Total Tangible Assets	1 351 000	1 859 000	5 952 000	7 099 000
Total Fiancial Fixed Assets	4 215 000	4 057 000	4 057 000	5 528 000
Total Fixed Assets	5 566 000	5 916 000	10 009 000	12 626 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 686 000	4 583 000	3 929 000	5 431 000
Total Current Assets	11 138 000	9 905 000	7 423 000	9 419 000
Total Assets	16 704 000	15 821 000	17 432 000	22 045 000
Total Equity	8 985 000	7 836 000	7 266 000	7 678 000
Short-Term Group Debt	0	0	0	108 000
Total Long-Term Debt	1 983 000	2 706 000	6 018 000	8 127 000
Creditors	3 676 000	2 994 000	2 447 000	3 111 000
Unpaid Taxes	715 000	1 032 000	804 000	725 000
Dividends	0	0	0	500 000
Other Current Debt	770 000	1 040 000	791 000	1 359 000
Total Current Debt	5 736 000	5 279 000	4 148 000	6 240 000
Total Equity and Debt	16 704 000	15 821 000	17 432 000	22 045 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,79 %	7,27 %	−5,67 %	19,56 %
Debt-to-Equity Ratio	0,22	0,35	0,83	1,06
Operating Profit Margin	3,84 %	2,17 %	−1,77 %	6,43 %
Current Ratio	1,94	1,88	1,79	1,51
Quick Ratio	1,94	1,88	1,79	1,51
Equity Ratio	0,54	0,5	0,42	0,35
Gross Profit Margin	93,54 %	94,01 %	83,85 %	92,84 %