ANHEUSER-BUSCH INBEV NORWAY AS

0180 OSLO

Finances

Share Ownership

Return on Equity

21,36 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	138 685 000	188 327 000	174 971 000	85 077 000
Net Income	5 164 000	6 740 000	6 718 000	5 529 000
Total Assets	101 293 000	132 054 000	167 300 000	133 392 000
Total Equity	24 181 000	19 017 000	12 277 000	5 559 000

Income (NOK)	2022	2021	2020	2019
Revenue	138 685 000	188 327 000	174 971 000	85 077 000
Expenditure	130 583 000	180 600 000	161 738 000	78 795 000
Operating Profit	8 103 000	7 728 000	13 234 000	6 282 000
Financial Income	11 133 000	5 415 000	3 536 000	0
Financial Costs	12 616 000	4 501 000	8 154 000	−808 000
Financial Balance	−1 483 000	914 000	−4 618 000	808 000
Earnings Before Tax	6 621 000	8 642 000	8 616 000	7 090 000
Tax	1 457 000	1 901 000	1 898 000	1 562 000
Net Income	5 164 000	6 740 000	6 718 000	5 529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 301 000	5 195 000	3 224 000	2 673 000
Total Current Assets	95 992 000	126 858 000	164 076 000	130 718 000
Total Assets	101 293 000	132 054 000	167 300 000	133 392 000
Total Retained Equity	24 151 000	18 987 000	12 247 000	5 529 000
Total Equity	24 181 000	19 017 000	12 277 000	5 559 000
Total Long-Term Debt	0	0	113 000	321 000
Total Current Debt	77 112 000	113 037 000	154 910 000	127 512 000
Total Equity and Debt	101 293 000	132 054 000	167 300 000	133 392 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	137 706 000	184 096 000	168 266 000	85 077 000
Other Income	980 000	4 231 000	6 705 000	0
Revenue	138 685 000	188 327 000	174 971 000	85 077 000
Cost of Goods Sold	101 633 000	124 808 000	79 379 000	45 933 000
Salary Costs	2 951 000	2 347 000	1 727 000	336 000
Depreciation	1 642 000	1 220 000	887 000	124 000
Impairment	0	0	0	0
Expenditure	130 583 000	180 600 000	161 738 000	78 795 000
Operating Profit	8 103 000	7 728 000	13 234 000	6 282 000
Financial Income	11 133 000	5 415 000	3 536 000	0
Financial Costs	12 616 000	4 501 000	8 154 000	−808 000
Financial Balance	−1 483 000	914 000	−4 618 000	808 000
Dividends	0	0	0	0
Net Income	5 164 000	6 740 000	6 718 000	5 529 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	909 000	249 000	0	704 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 392 000	4 946 000	3 224 000	1 969 000
Total Tangible Assets	4 392 000	4 946 000	3 224 000	1 969 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 301 000	5 195 000	3 224 000	2 673 000
Stock	15 302 000	18 886 000	33 229 000	34 284 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	465 000
Total Current Assets	95 992 000	126 858 000	164 076 000	130 718 000
Total Assets	101 293 000	132 054 000	167 300 000	133 392 000
Total Equity	24 181 000	19 017 000	12 277 000	5 559 000
Short-Term Group Debt	21 068 000	0	0	51 208 000
Total Long-Term Debt	0	0	113 000	321 000
Creditors	3 750 000	19 503 000	23 706 000	19 645 000
Unpaid Taxes	25 423 000	35 162 000	17 921 000	10 579 000
Dividends	0	0	0	0
Other Current Debt	24 878 000	56 108 000	111 178 000	44 839 000
Total Current Debt	77 112 000	113 037 000	154 910 000	127 512 000
Total Equity and Debt	101 293 000	132 054 000	167 300 000	133 392 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,36 %	35,44 %	54,72 %	99,46 %
Debt-to-Equity Ratio	0	0	0,01	0,06
Operating Profit Margin	5,84 %	4,1 %	7,56 %	7,38 %
Current Ratio	1,24	1,12	1,06	1,03
Quick Ratio	1,55	1,35	1,35	1,4
Equity Ratio	0,24	0,14	0,07	0,04
Gross Profit Margin	26,72 %	33,73 %	54,63 %	46,01 %