SELPRO ETIKETT AS

0688 OSLO

Finances

Share Ownership

Return on Equity

−0,47 %

Current Ratio

2,28

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 056 000	5 436 000	5 202 000	5 278 000
Net Income	−9 000	612 000	234 000	263 000
Total Assets	3 016 000	4 046 000	3 500 000	3 218 000
Total Equity	1 902 000	2 461 000	2 149 000	2 395 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 056 000	5 436 000	5 202 000	5 278 000
Expenditure	5 111 000	4 659 000	4 981 000	4 930 000
Operating Profit	−56 000	776 000	220 000	347 000
Financial Income	71 000	29 000	104 000	8 000
Financial Costs	35 000	24 000	40 000	18 000
Financial Balance	36 000	5 000	64 000	−10 000
Earnings Before Tax	−20 000	781 000	283 000	338 000
Tax	−11 000	169 000	50 000	75 000
Net Income	−9 000	612 000	234 000	263 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	676 000	1 091 000	758 000	571 000
Total Current Assets	2 341 000	2 955 000	2 742 000	2 646 000
Total Assets	3 016 000	4 046 000	3 500 000	3 218 000
Total Retained Equity	1 802 000	2 361 000	2 049 000	2 295 000
Total Equity	1 902 000	2 461 000	2 149 000	2 395 000
Total Long-Term Debt	89 000	163 000	0	0
Total Current Debt	1 025 000	1 421 000	1 351 000	822 000
Total Equity and Debt	3 016 000	4 046 000	3 500 000	3 218 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 056 000	5 436 000	5 146 000	5 278 000
Other Income	0	0	56 000	0
Revenue	5 056 000	5 436 000	5 202 000	5 278 000
Cost of Goods Sold	1 948 000	1 669 000	2 026 000	2 051 000
Salary Costs	1 364 000	1 340 000	1 147 000	1 253 000
Depreciation	200 000	119 000	25 000	45 000
Impairment	0	0	0	0
Expenditure	5 111 000	4 659 000	4 981 000	4 930 000
Operating Profit	−56 000	776 000	220 000	347 000
Financial Income	71 000	29 000	104 000	8 000
Financial Costs	35 000	24 000	40 000	18 000
Financial Balance	36 000	5 000	64 000	−10 000
Dividends	0	300 000	480 000	150 000
Net Income	−9 000	612 000	234 000	263 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	19 000	27 000	37 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	616 000	458 000	139 000	1 000
Fixtures	30 000	13 000	0	0
Total Tangible Assets	646 000	471 000	139 000	1 000
Total Fiancial Fixed Assets	0	601 000	592 000	534 000
Total Fixed Assets	676 000	1 091 000	758 000	571 000
Stock	456 000	488 000	355 000	736 000
Total Investments	0	0	0	0
Cash, Bank	529 000	1 184 000	1 300 000	823 000
Total Current Assets	2 341 000	2 955 000	2 742 000	2 646 000
Total Assets	3 016 000	4 046 000	3 500 000	3 218 000
Total Equity	1 902 000	2 461 000	2 149 000	2 395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	89 000	163 000	0	0
Creditors	377 000	287 000	283 000	151 000
Unpaid Taxes	236 000	312 000	247 000	218 000
Dividends	0	300 000	480 000	150 000
Other Current Debt	412 000	361 000	301 000	235 000
Total Current Debt	1 025 000	1 421 000	1 351 000	822 000
Total Equity and Debt	3 016 000	4 046 000	3 500 000	3 218 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,47 %	24,87 %	10,89 %	10,98 %
Debt-to-Equity Ratio	0,05	0,07	0	0
Operating Profit Margin	−1,11 %	14,28 %	4,23 %	6,57 %
Current Ratio	2,28	2,08	2,03	3,22
Quick Ratio	4,11	3,17	2,75	30,77
Equity Ratio	0,63	0,61	0,61	0,74
Gross Profit Margin	61,47 %	69,3 %	61,05 %	61,14 %