AMD LANGNES AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

285,85 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 512 000	9 800 000	8 666 000	7 712 000
Net Income	586 000	754 000	802 000	128 000
Total Assets	2 663 000	2 724 000	3 071 000	2 265 000
Total Equity	205 000	165 000	132 000	109 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 512 000	9 800 000	8 666 000	7 712 000
Expenditure	8 730 000	8 789 000	7 609 000	7 537 000
Operating Profit	782 000	1 011 000	1 057 000	176 000
Financial Income	0	0	0	0
Financial Costs	28 000	38 000	26 000	12 000
Financial Balance	−28 000	−38 000	−26 000	−12 000
Earnings Before Tax	753 000	973 000	1 031 000	164 000
Tax	167 000	219 000	229 000	36 000
Net Income	586 000	754 000	802 000	128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	11 000	15 000	0
Total Current Assets	2 656 000	2 713 000	3 056 000	2 265 000
Total Assets	2 663 000	2 724 000	3 071 000	2 265 000
Total Retained Equity	155 000	115 000	82 000	59 000
Total Equity	205 000	165 000	132 000	109 000
Total Long-Term Debt	2 000	2 000	1 000	0
Total Current Debt	2 457 000	2 557 000	2 938 000	2 156 000
Total Equity and Debt	2 663 000	2 724 000	3 071 000	2 265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 512 000	9 800 000	8 666 000	7 712 000
Other Income	0	0	0	0
Revenue	9 512 000	9 800 000	8 666 000	7 712 000
Cost of Goods Sold	2 000	4 000	4 000	0
Salary Costs	6 962 000	7 105 000	7 379 000	7 136 000
Depreciation	4 000	4 000	3 000	0
Impairment	0	0	0	0
Expenditure	8 730 000	8 789 000	7 609 000	7 537 000
Operating Profit	782 000	1 011 000	1 057 000	176 000
Financial Income	0	0	0	0
Financial Costs	28 000	38 000	26 000	12 000
Financial Balance	−28 000	−38 000	−26 000	−12 000
Dividends	0	0	0	0
Net Income	586 000	754 000	802 000	128 000

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	7 000	11 000	15 000	0
Total Tangible Assets	7 000	11 000	15 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	11 000	15 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	738 000	543 000	881 000	1 894 000
Total Current Assets	2 656 000	2 713 000	3 056 000	2 265 000
Total Assets	2 663 000	2 724 000	3 071 000	2 265 000
Total Equity	205 000	165 000	132 000	109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	1 000	0
Creditors	17 000	44 000	4 000	18 000
Unpaid Taxes	660 000	566 000	776 000	674 000
Dividends	0	0	0	0
Other Current Debt	1 765 000	1 934 000	2 151 000	1 462 000
Total Current Debt	2 457 000	2 557 000	2 938 000	2 156 000
Total Equity and Debt	2 663 000	2 724 000	3 071 000	2 265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	285,85 %	456,97 %	607,58 %	117,43 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	8,22 %	10,32 %	12,2 %	2,28 %
Current Ratio	1,08	1,06	1,04	1,05
Quick Ratio	1,08	1,06	1,04	1,05
Equity Ratio	0,08	0,06	0,04	0,05
Gross Profit Margin	99,98 %	99,96 %	99,95 %	100 %