BEWI PACKAGING NORWAY AS

7263 HAMARVIK

Finances

Return on Equity

47,16 %

Current Ratio

0,64

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	629 202 000	536 998 000	403 618 000	390 668 000
Net Income	59 334 000	42 787 000	47 370 000	29 335 000
Total Assets	343 875 000	271 549 000	242 118 000	163 915 000
Total Equity	125 814 000	117 037 000	125 358 000	85 342 000

Income (NOK)	2022	2021	2020	2019
Revenue	629 202 000	536 998 000	403 618 000	390 668 000
Expenditure	550 766 000	492 844 000	336 768 000	349 725 000
Operating Profit	78 962 000	54 120 000	60 633 000	40 132 000
Financial Income	9 235 000	4 296 000	3 402 000	4 082 000
Financial Costs	12 122 000	3 622 000	3 285 000	6 550 000
Financial Balance	−2 887 000	674 000	117 000	−2 468 000
Earnings Before Tax	76 076 000	54 794 000	60 750 000	37 663 000
Tax	16 741 000	12 007 000	13 381 000	8 328 000
Net Income	59 334 000	42 787 000	47 370 000	29 335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	208 238 000	160 236 000	118 437 000	107 571 000
Total Current Assets	135 637 000	111 313 000	123 681 000	56 344 000
Total Assets	343 875 000	271 549 000	242 118 000	163 915 000
Total Retained Equity	113 546 000	104 769 000	113 090 000	73 074 000
Total Equity	125 814 000	117 037 000	125 358 000	85 342 000
Total Long-Term Debt	4 520 000	8 527 000	16 784 000	25 778 000
Total Current Debt	213 541 000	145 985 000	99 976 000	52 795 000
Total Equity and Debt	343 875 000	271 549 000	242 118 000	163 915 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	625 395 000	536 560 000	399 679 000	384 339 000
Other Income	3 807 000	437 000	3 939 000	6 329 000
Revenue	629 202 000	536 998 000	403 618 000	390 668 000
Cost of Goods Sold	361 376 000	301 449 000	175 524 000	183 524 000
Salary Costs	70 821 000	73 895 000	61 547 000	62 700 000
Depreciation	23 890 000	21 080 000	25 621 000	25 609 000
Impairment	0	7 664 000	0	0
Expenditure	550 766 000	492 844 000	336 768 000	349 725 000
Operating Profit	78 962 000	54 120 000	60 633 000	40 132 000
Financial Income	9 235 000	4 296 000	3 402 000	4 082 000
Financial Costs	12 122 000	3 622 000	3 285 000	6 550 000
Financial Balance	−2 887 000	674 000	117 000	−2 468 000
Dividends	0	0	0	0
Net Income	59 334 000	42 787 000	47 370 000	29 335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 013 000	2 159 000	2 988 000	2 945 000
Machinery and Plant Facilities	204 121 000	157 974 000	115 220 000	104 523 000
Fixtures	0	0	0	0
Total Tangible Assets	208 135 000	160 133 000	118 334 000	107 468 000
Total Fiancial Fixed Assets	103 000	103 000	103 000	103 000
Total Fixed Assets	208 238 000	160 236 000	118 437 000	107 571 000
Stock	26 209 000	24 563 000	15 028 000	20 292 000
Total Investments	0	0	0	0
Cash, Bank	2 011 000	2 366 000	2 288 000	2 670 000
Total Current Assets	135 637 000	111 313 000	123 681 000	56 344 000
Total Assets	343 875 000	271 549 000	242 118 000	163 915 000
Total Equity	125 814 000	117 037 000	125 358 000	85 342 000
Short-Term Group Debt	111 281 000	65 524 000	54 306 000	9 452 000
Total Long-Term Debt	4 520 000	8 527 000	16 784 000	25 778 000
Creditors	30 130 000	38 300 000	15 516 000	16 775 000
Unpaid Taxes	50 963 000	19 182 000	13 501 000	10 332 000
Dividends	0	0	0	0
Other Current Debt	21 167 000	22 978 000	14 670 000	9 564 000
Total Current Debt	213 541 000	145 985 000	99 976 000	52 795 000
Total Equity and Debt	343 875 000	271 549 000	242 118 000	163 915 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,16 %	36,56 %	37,79 %	34,37 %
Debt-to-Equity Ratio	0,04	0,07	0,13	0,3
Operating Profit Margin	12,55 %	10,08 %	15,02 %	10,27 %
Current Ratio	0,64	0,76	1,24	1,07
Quick Ratio	0,72	0,92	1,46	1,73
Equity Ratio	0,37	0,43	0,52	0,52
Gross Profit Margin	42,57 %	43,86 %	56,51 %	53,02 %