AIMEE FOOD NORGE AS

2120 SAGSTUA

Finances

Share Ownership

Return on Equity

2 252,63 %

Current Ratio

0,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 382 000	1 550 000	1 572 000	2 232 000
Net Income	856 000	791 000	230 000	549 000
Total Assets	1 244 000	1 286 000	468 000	956 000
Total Equity	38 000	72 000	281 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 382 000	1 550 000	1 572 000	2 232 000
Expenditure	284 000	536 000	1 276 000	1 528 000
Operating Profit	1 098 000	1 014 000	297 000	704 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	1 098 000	1 014 000	295 000	703 000
Tax	241 000	223 000	65 000	155 000
Net Income	856 000	791 000	230 000	549 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 048 000	1 105 000	246 000	645 000
Total Current Assets	196 000	181 000	222 000	311 000
Total Assets	1 244 000	1 286 000	468 000	956 000
Total Retained Equity	8 000	42 000	251 000	21 000
Total Equity	38 000	72 000	281 000	51 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 206 000	1 214 000	187 000	905 000
Total Equity and Debt	1 244 000	1 286 000	468 000	956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 382 000	1 550 000	1 572 000	2 232 000
Other Income	0	0	0	0
Revenue	1 382 000	1 550 000	1 572 000	2 232 000
Cost of Goods Sold	276 000	290 000	435 000	714 000
Salary Costs	0	0	0	0
Depreciation	0	0	478 000	478 000
Impairment	0	0	0	0
Expenditure	284 000	536 000	1 276 000	1 528 000
Operating Profit	1 098 000	1 014 000	297 000	704 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	890 000	1 000 000	0	450 000
Net Income	856 000	791 000	230 000	549 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	478 000
Total Intangible Assets	187 000	213 000	246 000	645 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	861 000	892 000	0	0
Total Fixed Assets	1 048 000	1 105 000	246 000	645 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	16 000	3 000	2 000
Total Current Assets	196 000	181 000	222 000	311 000
Total Assets	1 244 000	1 286 000	468 000	956 000
Total Equity	38 000	72 000	281 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	88 000	1 000	35 000	219 000
Unpaid Taxes	13 000	23 000	9 000	−9 000
Dividends	890 000	1 000 000	0	450 000
Other Current Debt	0	0	0	20 000
Total Current Debt	1 206 000	1 214 000	187 000	905 000
Total Equity and Debt	1 244 000	1 286 000	468 000	956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 252,63 %	1 098,61 %	81,85 %	1 076,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	79,45 %	65,42 %	18,89 %	31,54 %
Current Ratio	0,16	0,15	1,19	0,34
Quick Ratio	0,16	0,15	1,19	0,34
Equity Ratio	0,03	0,06	0,6	0,05
Gross Profit Margin	80,03 %	81,29 %	72,33 %	68,01 %