PLUGGFABRIKKEN TOR AS

6036 MAUSEIDVÅG

Finances

Share Ownership

Return on Equity

8,32 %

Current Ratio

5,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 303 000	5 330 000	5 070 000	5 871 000
Net Income	647 000	380 000	535 000	863 000
Total Assets	9 054 000	8 563 000	8 216 000	8 230 000
Total Equity	7 774 000	7 326 000	7 197 000	7 092 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 303 000	5 330 000	5 070 000	5 871 000
Expenditure	6 499 000	5 014 000	4 404 000	4 797 000
Operating Profit	814 000	485 000	666 000	1 078 000
Financial Income	20 000	4 000	22 000	30 000
Financial Costs	5 000	2 000	1 000	2 000
Financial Balance	15 000	2 000	21 000	28 000
Earnings Before Tax	830 000	487 000	686 000	1 107 000
Tax	183 000	107 000	151 000	243 000
Net Income	647 000	380 000	535 000	863 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 049 000	2 052 000	158 000	164 000
Total Current Assets	7 005 000	6 511 000	8 058 000	8 066 000
Total Assets	9 054 000	8 563 000	8 216 000	8 230 000
Total Retained Equity	7 306 000	6 858 000	6 729 000	6 624 000
Total Equity	7 774 000	7 326 000	7 197 000	7 092 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 280 000	1 237 000	1 020 000	1 138 000
Total Equity and Debt	9 054 000	8 563 000	8 216 000	8 230 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 303 000	5 208 000	5 036 000	5 871 000
Other Income	0	122 000	34 000	0
Revenue	7 303 000	5 330 000	5 070 000	5 871 000
Cost of Goods Sold	3 059 000	2 144 000	1 867 000	2 165 000
Salary Costs	2 486 000	2 004 000	1 873 000	1 953 000
Depreciation	0	0	2 000	59 000
Impairment	0	0	0	0
Expenditure	6 499 000	5 014 000	4 404 000	4 797 000
Operating Profit	814 000	485 000	666 000	1 078 000
Financial Income	20 000	4 000	22 000	30 000
Financial Costs	5 000	2 000	1 000	2 000
Financial Balance	15 000	2 000	21 000	28 000
Dividends	200 000	250 000	430 000	200 000
Net Income	647 000	380 000	535 000	863 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	19 000	23 000	26 000
Real Eastate	2 032 000	2 032 000	136 000	136 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	2 000
Total Tangible Assets	2 032 000	2 032 000	136 000	138 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 049 000	2 052 000	158 000	164 000
Stock	543 000	533 000	366 000	367 000
Total Investments	0	0	0	0
Cash, Bank	4 903 000	4 200 000	6 304 000	6 127 000
Total Current Assets	7 005 000	6 511 000	8 058 000	8 066 000
Total Assets	9 054 000	8 563 000	8 216 000	8 230 000
Total Equity	7 774 000	7 326 000	7 197 000	7 092 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	366 000	566 000	327 000	248 000
Unpaid Taxes	363 000	377 000	334 000	390 000
Dividends	200 000	250 000	430 000	200 000
Other Current Debt	372 000	190 000	212 000	248 000
Total Current Debt	1 280 000	1 237 000	1 020 000	1 138 000
Total Equity and Debt	9 054 000	8 563 000	8 216 000	8 230 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,32 %	5,19 %	7,43 %	12,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,15 %	9,1 %	13,14 %	18,36 %
Current Ratio	5,47	5,26	7,9	7,09
Quick Ratio	9,5	9,25	12,32	10,46
Equity Ratio	0,86	0,86	0,88	0,86
Gross Profit Margin	58,11 %	59,77 %	63,18 %	63,12 %