SEALED AIR NORGE AS

0157 OSLO

Finances

Share Ownership

Return on Equity

20,7 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	63 160 000	53 856 000	49 380 000	81 012 000
Net Income	7 035 000	3 501 000	13 804 000	−11 382 000
Total Assets	47 640 000	36 808 000	36 299 000	34 354 000
Total Equity	33 983 000	26 948 000	23 447 000	9 643 000

Income (NOK)	2022	2021	2020	2019
Revenue	63 160 000	53 856 000	49 380 000	81 012 000
Expenditure	54 646 000	49 150 000	48 626 000	96 125 000
Operating Profit	8 514 000	4 706 000	754 000	−15 113 000
Financial Income	611 000	115 000	17 011 000	493 000
Financial Costs	98 000	315 000	68 000	−31 000
Financial Balance	513 000	−200 000	16 943 000	524 000
Earnings Before Tax	9 027 000	4 506 000	17 697 000	−14 589 000
Tax	1 992 000	1 005 000	3 894 000	−3 208 000
Net Income	7 035 000	3 501 000	13 804 000	−11 382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 239 000	28 028 000	28 322 000	22 991 000
Total Current Assets	7 400 000	8 780 000	7 977 000	11 363 000
Total Assets	47 640 000	36 808 000	36 299 000	34 354 000
Total Retained Equity	31 212 000	24 176 000	20 675 000	6 872 000
Total Equity	33 983 000	26 948 000	23 447 000	9 643 000
Total Long-Term Debt	1 457 000	0	0	0
Total Current Debt	12 200 000	9 860 000	12 852 000	24 711 000
Total Equity and Debt	47 640 000	36 808 000	36 299 000	34 354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	63 160 000	53 856 000	49 380 000	81 012 000
Other Income	0	0	0	0
Revenue	63 160 000	53 856 000	49 380 000	81 012 000
Cost of Goods Sold	46 205 000	42 001 000	39 161 000	54 300 000
Salary Costs	3 672 000	3 011 000	2 925 000	31 753 000
Depreciation	49 000	151 000	283 000	1 357 000
Impairment	0	0	0	0
Expenditure	54 646 000	49 150 000	48 626 000	96 125 000
Operating Profit	8 514 000	4 706 000	754 000	−15 113 000
Financial Income	611 000	115 000	17 011 000	493 000
Financial Costs	98 000	315 000	68 000	−31 000
Financial Balance	513 000	−200 000	16 943 000	524 000
Dividends	0	0	0	0
Net Income	7 035 000	3 501 000	13 804 000	−11 382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	329 000	4 223 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	30 000	85 000	247 000	530 000
Fixtures	0	0	0	6 380 000
Total Tangible Assets	30 000	85 000	247 000	6 910 000
Total Fiancial Fixed Assets	40 209 000	27 943 000	27 746 000	11 858 000
Total Fixed Assets	40 239 000	28 028 000	28 322 000	22 991 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	935 000	924 000	502 000	795 000
Total Current Assets	7 400 000	8 780 000	7 977 000	11 363 000
Total Assets	47 640 000	36 808 000	36 299 000	34 354 000
Total Equity	33 983 000	26 948 000	23 447 000	9 643 000
Short-Term Group Debt	2 898 000	1 154 000	2 481 000	1 419 000
Total Long-Term Debt	1 457 000	0	0	0
Creditors	1 032 000	722 000	1 882 000	748 000
Unpaid Taxes	363 000	182 000	678 000	3 436 000
Dividends	0	0	0	0
Other Current Debt	6 697 000	7 064 000	7 730 000	19 037 000
Total Current Debt	12 200 000	9 860 000	12 852 000	24 711 000
Total Equity and Debt	47 640 000	36 808 000	36 299 000	34 354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,7 %	12,99 %	58,87 %	−118,03 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	13,48 %	8,74 %	1,53 %	−18,66 %
Current Ratio	0,61	0,89	0,62	0,46
Quick Ratio	0,61	0,89	0,62	0,46
Equity Ratio	0,71	0,73	0,65	0,28
Gross Profit Margin	26,84 %	22,01 %	20,69 %	32,97 %