ENGER LOGISTICS AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

−33,45 %

Current Ratio

0,91

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 146 000	1 575 000	905 000	1 405 000
Net Income	−98 000	66 000	49 000	101 000
Total Assets	1 190 000	1 249 000	1 177 000	637 000
Total Equity	293 000	391 000	325 000	277 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 146 000	1 575 000	905 000	1 405 000
Expenditure	2 244 000	1 507 000	828 000	1 280 000
Operating Profit	−98 000	69 000	78 000	124 000
Financial Income	0	0	0	5 000
Financial Costs	27 000	19 000	16 000	0
Financial Balance	−27 000	−19 000	−16 000	5 000
Earnings Before Tax	−126 000	50 000	63 000	129 000
Tax	−28 000	−16 000	14 000	28 000
Net Income	−98 000	66 000	49 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	780 000	831 000	1 001 000	244 000
Total Current Assets	410 000	418 000	177 000	393 000
Total Assets	1 190 000	1 249 000	1 177 000	637 000
Total Retained Equity	263 000	361 000	295 000	247 000
Total Equity	293 000	391 000	325 000	277 000
Total Long-Term Debt	443 000	451 000	577 000	11 000
Total Current Debt	453 000	407 000	275 000	350 000
Total Equity and Debt	1 190 000	1 249 000	1 177 000	637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 017 000	1 543 000	854 000	1 405 000
Other Income	129 000	32 000	51 000	0
Revenue	2 146 000	1 575 000	905 000	1 405 000
Cost of Goods Sold	512 000	407 000	53 000	225 000
Salary Costs	633 000	317 000	171 000	298 000
Depreciation	134 000	163 000	92 000	49 000
Impairment	0	0	0	0
Expenditure	2 244 000	1 507 000	828 000	1 280 000
Operating Profit	−98 000	69 000	78 000	124 000
Financial Income	0	0	0	5 000
Financial Costs	27 000	19 000	16 000	0
Financial Balance	−27 000	−19 000	−16 000	5 000
Dividends	0	0	0	0
Net Income	−98 000	66 000	49 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	780 000	793 000	963 000	188 000
Total Tangible Assets	780 000	793 000	963 000	188 000
Total Fiancial Fixed Assets	0	39 000	38 000	56 000
Total Fixed Assets	780 000	831 000	1 001 000	244 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	218 000	223 000	141 000	200 000
Total Current Assets	410 000	418 000	177 000	393 000
Total Assets	1 190 000	1 249 000	1 177 000	637 000
Total Equity	293 000	391 000	325 000	277 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	443 000	451 000	577 000	11 000
Creditors	165 000	135 000	81 000	79 000
Unpaid Taxes	87 000	99 000	2 000	40 000
Dividends	0	0	0	0
Other Current Debt	201 000	164 000	192 000	201 000
Total Current Debt	453 000	407 000	275 000	350 000
Total Equity and Debt	1 190 000	1 249 000	1 177 000	637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,45 %	16,88 %	15,08 %	36,46 %
Debt-to-Equity Ratio	1,51	1,15	1,78	0,04
Operating Profit Margin	−4,57 %	4,38 %	8,62 %	8,83 %
Current Ratio	0,91	1,03	0,64	1,12
Quick Ratio	0,91	1,03	0,64	1,12
Equity Ratio	0,25	0,31	0,28	0,43
Gross Profit Margin	76,14 %	74,16 %	94,14 %	83,99 %