FOREVER ANITA BAKKEN AS

6450 HJELSET

Finances

Share Ownership

Return on Equity

9,8 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	228 000	182 000	151 000	139 000
Net Income	5 000	10 000	−10 000	14 000
Total Assets	96 000	79 000	63 000	124 000
Total Equity	51 000	47 000	37 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	228 000	182 000	151 000	139 000
Expenditure	223 000	171 000	161 000	122 000
Operating Profit	6 000	10 000	−10 000	17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 000	10 000	−10 000	17 000
Tax	1 000	0	0	4 000
Net Income	5 000	10 000	−10 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	32 000	32 000	32 000
Total Current Assets	64 000	47 000	31 000	91 000
Total Assets	96 000	79 000	63 000	124 000
Total Retained Equity	21 000	17 000	7 000	16 000
Total Equity	51 000	47 000	37 000	46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	45 000	33 000	27 000	77 000
Total Equity and Debt	96 000	79 000	63 000	124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	194 000	149 000	114 000	115 000
Other Income	34 000	32 000	37 000	24 000
Revenue	228 000	182 000	151 000	139 000
Cost of Goods Sold	109 000	82 000	71 000	64 000
Salary Costs	0	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	223 000	171 000	161 000	122 000
Operating Profit	6 000	10 000	−10 000	17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	5 000	10 000	−10 000	14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	32 000	32 000	32 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	32 000	32 000	32 000
Stock	26 000	30 000	24 000	24 000
Total Investments	0	0	0	0
Cash, Bank	35 000	14 000	5 000	30 000
Total Current Assets	64 000	47 000	31 000	91 000
Total Assets	96 000	79 000	63 000	124 000
Total Equity	51 000	47 000	37 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	6 000	9 000	8 000
Unpaid Taxes	23 000	19 000	14 000	15 000
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	51 000
Total Current Debt	45 000	33 000	27 000	77 000
Total Equity and Debt	96 000	79 000	63 000	124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,8 %	21,28 %	−27,03 %	30,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,63 %	5,49 %	−6,62 %	12,23 %
Current Ratio	1,42	1,42	1,15	1,18
Quick Ratio	3,37	15,67	10,33	1,72
Equity Ratio	0,53	0,59	0,59	0,37
Gross Profit Margin	52,19 %	54,95 %	52,98 %	53,96 %