SELECT BEMANNING AS

7224 MELHUS

Finances

Share Ownership

Return on Equity

101,8 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 180 000	34 348 000	28 371 000	32 130 000
Net Income	1 754 000	780 000	781 000	386 000
Total Assets	13 511 000	10 749 000	9 252 000	7 495 000
Total Equity	1 723 000	1 719 000	2 439 000	1 658 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 180 000	34 348 000	28 371 000	32 130 000
Expenditure	46 888 000	33 321 000	27 364 000	31 615 000
Operating Profit	2 291 000	1 028 000	1 007 000	515 000
Financial Income	0	0	0	4 000
Financial Costs	27 000	14 000	2 000	5 000
Financial Balance	−27 000	−14 000	−2 000	−1 000
Earnings Before Tax	2 264 000	1 014 000	1 006 000	515 000
Tax	510 000	234 000	225 000	128 000
Net Income	1 754 000	780 000	781 000	386 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 319 000	1 451 000	1 634 000	1 524 000
Total Current Assets	12 191 000	9 298 000	7 618 000	5 971 000
Total Assets	13 511 000	10 749 000	9 252 000	7 495 000
Total Retained Equity	1 679 000	1 674 000	2 394 000	1 614 000
Total Equity	1 723 000	1 719 000	2 439 000	1 658 000
Total Long-Term Debt	0	0	8 000	0
Total Current Debt	11 788 000	9 030 000	6 806 000	5 837 000
Total Equity and Debt	13 511 000	10 749 000	9 252 000	7 495 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 180 000	34 348 000	28 351 000	32 130 000
Other Income	0	0	20 000	0
Revenue	49 180 000	34 348 000	28 371 000	32 130 000
Cost of Goods Sold	−2 000	15 000	0	0
Salary Costs	43 956 000	30 481 000	25 080 000	28 424 000
Depreciation	144 000	148 000	112 000	31 000
Impairment	0	0	0	0
Expenditure	46 888 000	33 321 000	27 364 000	31 615 000
Operating Profit	2 291 000	1 028 000	1 007 000	515 000
Financial Income	0	0	0	4 000
Financial Costs	27 000	14 000	2 000	5 000
Financial Balance	−27 000	−14 000	−2 000	−1 000
Dividends	1 750 000	1 500 000	0	0
Net Income	1 754 000	780 000	781 000	386 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	0	0	1 000
Real Eastate	1 263 000	1 338 000	1 413 000	1 488 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	113 000	186 000	35 000
Total Tangible Assets	1 306 000	1 451 000	1 599 000	1 523 000
Total Fiancial Fixed Assets	0	0	36 000	0
Total Fixed Assets	1 319 000	1 451 000	1 634 000	1 524 000
Stock	0	0	0	191 000
Total Investments	0	0	0	0
Cash, Bank	2 258 000	4 203 000	2 249 000	1 425 000
Total Current Assets	12 191 000	9 298 000	7 618 000	5 971 000
Total Assets	13 511 000	10 749 000	9 252 000	7 495 000
Total Equity	1 723 000	1 719 000	2 439 000	1 658 000
Short-Term Group Debt	200 000	0	0	0
Total Long-Term Debt	0	0	8 000	0
Creditors	403 000	322 000	123 000	118 000
Unpaid Taxes	5 665 000	4 203 000	3 926 000	3 286 000
Dividends	1 750 000	1 500 000	0	0
Other Current Debt	3 248 000	2 764 000	2 541 000	2 282 000
Total Current Debt	11 788 000	9 030 000	6 806 000	5 837 000
Total Equity and Debt	13 511 000	10 749 000	9 252 000	7 495 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,8 %	45,38 %	32,02 %	23,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,66 %	2,99 %	3,55 %	1,6 %
Current Ratio	1,03	1,03	1,12	1,02
Quick Ratio	1,03	1,03	1,12	1,06
Equity Ratio	0,13	0,16	0,26	0,22
Gross Profit Margin	100 %	99,96 %	100 %	100 %