SELMER TRANSPORT AS

3036 DRAMMEN

Finances

Share Ownership

Return on Equity

19,78 %

Current Ratio

1,98

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 355 000	3 118 000	2 758 000	1 685 000
Net Income	163 000	219 000	299 000	−50 000
Total Assets	1 627 000	1 490 000	1 143 000	563 000
Total Equity	824 000	512 000	293 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 355 000	3 118 000	2 758 000	1 685 000
Expenditure	3 104 000	2 846 000	2 396 000	1 720 000
Operating Profit	251 000	272 000	362 000	−36 000
Financial Income	17 000	9 000	16 000	0
Financial Costs	25 000	15 000	14 000	16 000
Financial Balance	−8 000	−6 000	2 000	−16 000
Earnings Before Tax	244 000	266 000	365 000	−52 000
Tax	81 000	47 000	66 000	−1 000
Net Income	163 000	219 000	299 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	673 000	896 000	641 000	246 000
Total Current Assets	954 000	594 000	502 000	317 000
Total Assets	1 627 000	1 490 000	1 143 000	563 000
Total Retained Equity	644 000	487 000	269 000	−30 000
Total Equity	824 000	512 000	293 000	−6 000
Total Long-Term Debt	322 000	486 000	301 000	50 000
Total Current Debt	481 000	492 000	549 000	518 000
Total Equity and Debt	1 627 000	1 490 000	1 143 000	563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 355 000	3 118 000	2 746 000	1 685 000
Other Income	0	0	12 000	0
Revenue	3 355 000	3 118 000	2 758 000	1 685 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 258 000	1 322 000	1 245 000	733 000
Depreciation	183 000	113 000	60 000	2 000
Impairment	0	0	0	0
Expenditure	3 104 000	2 846 000	2 396 000	1 720 000
Operating Profit	251 000	272 000	362 000	−36 000
Financial Income	17 000	9 000	16 000	0
Financial Costs	25 000	15 000	14 000	16 000
Financial Balance	−8 000	−6 000	2 000	−16 000
Dividends	0	0	0	0
Net Income	163 000	219 000	299 000	−50 000

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	560 000	743 000	416 000	68 000
Total Tangible Assets	560 000	743 000	416 000	68 000
Total Fiancial Fixed Assets	113 000	152 000	225 000	178 000
Total Fixed Assets	673 000	896 000	641 000	246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	923 000	488 000	356 000	317 000
Total Current Assets	954 000	594 000	502 000	317 000
Total Assets	1 627 000	1 490 000	1 143 000	563 000
Total Equity	824 000	512 000	293 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	322 000	486 000	301 000	50 000
Creditors	101 000	133 000	123 000	102 000
Unpaid Taxes	175 000	188 000	168 000	157 000
Dividends	0	0	0	0
Other Current Debt	120 000	113 000	193 000	260 000
Total Current Debt	481 000	492 000	549 000	518 000
Total Equity and Debt	1 627 000	1 490 000	1 143 000	563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,78 %	42,77 %	102,05 %	833,33 %
Debt-to-Equity Ratio	0,39	0,95	1,03	−8,33
Operating Profit Margin	7,48 %	8,72 %	13,13 %	−2,14 %
Current Ratio	1,98	1,21	0,91	0,61
Quick Ratio	1,98	1,21	0,91	0,61
Equity Ratio	0,51	0,34	0,26	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %