TIGER OF SWEDEN NORWAY AS

0257 OSLO

Finances

Share Ownership

Return on Equity

29,51 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	84 392 000	71 493 000	85 315 000	116 612 000
Net Income	3 783 000	1 520 000	564 000	5 495 000
Total Assets	27 827 000	24 506 000	29 861 000	28 325 000
Total Equity	12 821 000	9 038 000	7 518 000	6 954 000

Income (NOK)	2022	2021	2020	2019
Revenue	84 392 000	71 493 000	85 315 000	116 612 000
Expenditure	79 368 000	69 247 000	84 394 000	109 400 000
Operating Profit	5 025 000	2 247 000	921 000	7 212 000
Financial Income	134 000	36 000	149 000	219 000
Financial Costs	254 000	315 000	346 000	374 000
Financial Balance	−120 000	−279 000	−197 000	−155 000
Earnings Before Tax	4 904 000	1 967 000	724 000	7 057 000
Tax	1 121 000	447 000	161 000	1 562 000
Net Income	3 783 000	1 520 000	564 000	5 495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 996 000	8 152 000	12 992 000	4 855 000
Total Current Assets	20 831 000	16 354 000	16 869 000	23 469 000
Total Assets	27 827 000	24 506 000	29 861 000	28 325 000
Total Retained Equity	12 791 000	9 008 000	7 488 000	6 924 000
Total Equity	12 821 000	9 038 000	7 518 000	6 954 000
Total Long-Term Debt	1 316 000	1 050 000	1 366 000	1 625 000
Total Current Debt	13 690 000	14 418 000	20 977 000	19 746 000
Total Equity and Debt	27 827 000	24 506 000	29 861 000	28 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	84 367 000	70 928 000	85 331 000	117 219 000
Other Income	25 000	565 000	−15 000	−607 000
Revenue	84 392 000	71 493 000	85 315 000	116 612 000
Cost of Goods Sold	37 684 000	34 794 000	42 990 000	57 922 000
Salary Costs	5 900 000	6 350 000	6 610 000	3 121 000
Depreciation	4 544 000	4 862 000	6 057 000	1 443 000
Impairment	0	0	0	0
Expenditure	79 368 000	69 247 000	84 394 000	109 400 000
Operating Profit	5 025 000	2 247 000	921 000	7 212 000
Financial Income	134 000	36 000	149 000	219 000
Financial Costs	254 000	315 000	346 000	374 000
Financial Balance	−120 000	−279 000	−197 000	−155 000
Dividends	0	0	0	72 000
Net Income	3 783 000	1 520 000	564 000	5 495 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 814 000	6 148 000	10 140 000	1 387 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 158 000	1 980 000	2 827 000	3 444 000
Total Tangible Assets	1 158 000	1 980 000	2 827 000	3 444 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	25 000
Total Fixed Assets	6 996 000	8 152 000	12 992 000	4 855 000
Stock	4 456 000	4 538 000	5 295 000	3 866 000
Total Investments	0	0	0	0
Cash, Bank	1 359 000	2 715 000	4 012 000	1 618 000
Total Current Assets	20 831 000	16 354 000	16 869 000	23 469 000
Total Assets	27 827 000	24 506 000	29 861 000	28 325 000
Total Equity	12 821 000	9 038 000	7 518 000	6 954 000
Short-Term Group Debt	4 120 000	9 574 000	13 902 000	9 141 000
Total Long-Term Debt	1 316 000	1 050 000	1 366 000	1 625 000
Creditors	872 000	590 000	1 515 000	1 852 000
Unpaid Taxes	3 002 000	1 945 000	1 237 000	4 145 000
Dividends	0	0	0	72 000
Other Current Debt	1 037 000	1 025 000	1 444 000	1 139 000
Total Current Debt	13 690 000	14 418 000	20 977 000	19 746 000
Total Equity and Debt	27 827 000	24 506 000	29 861 000	28 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,51 %	16,82 %	7,5 %	79,02 %
Debt-to-Equity Ratio	0,1	0,12	0,18	0,23
Operating Profit Margin	5,95 %	3,14 %	1,08 %	6,18 %
Current Ratio	1,52	1,13	0,8	1,19
Quick Ratio	2,26	1,66	1,08	1,48
Equity Ratio	0,46	0,37	0,25	0,25
Gross Profit Margin	55,35 %	51,33 %	49,61 %	50,33 %