AMUNDSEN SVEISE MEK VERKSTED AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

75,28 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 233 000	8 953 000	7 024 000	7 694 000
Net Income	865 000	1 136 000	459 000	375 000
Total Assets	3 423 000	3 640 000	3 018 000	2 858 000
Total Equity	1 149 000	1 284 000	1 148 000	1 189 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 233 000	8 953 000	7 024 000	7 694 000
Expenditure	8 123 000	7 496 000	6 436 000	7 303 000
Operating Profit	1 110 000	1 457 000	587 000	390 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	−1 000	−1 000	0	0
Earnings Before Tax	1 109 000	1 456 000	588 000	391 000
Tax	244 000	320 000	129 000	16 000
Net Income	865 000	1 136 000	459 000	375 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	865 000	454 000	473 000	605 000
Total Current Assets	2 557 000	3 186 000	2 545 000	2 253 000
Total Assets	3 423 000	3 640 000	3 018 000	2 858 000
Total Retained Equity	1 049 000	1 184 000	1 048 000	1 089 000
Total Equity	1 149 000	1 284 000	1 148 000	1 189 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 274 000	2 356 000	1 870 000	1 669 000
Total Equity and Debt	3 423 000	3 640 000	3 018 000	2 858 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 233 000	8 953 000	7 024 000	7 694 000
Other Income	0	0	0	0
Revenue	9 233 000	8 953 000	7 024 000	7 694 000
Cost of Goods Sold	3 922 000	3 476 000	2 620 000	3 261 000
Salary Costs	2 815 000	2 625 000	2 644 000	2 260 000
Depreciation	115 000	116 000	145 000	127 000
Impairment	0	0	0	0
Expenditure	8 123 000	7 496 000	6 436 000	7 303 000
Operating Profit	1 110 000	1 457 000	587 000	390 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	2 000	1 000	1 000	1 000
Financial Balance	−1 000	−1 000	0	0
Dividends	1 000 000	1 000 000	500 000	448 000
Net Income	865 000	1 136 000	459 000	375 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	74 000	70 000	58 000	57 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	252 000	338 000	356 000	388 000
Fixtures	12 000	18 000	58 000	112 000
Total Tangible Assets	265 000	356 000	415 000	500 000
Total Fiancial Fixed Assets	527 000	27 000	0	48 000
Total Fixed Assets	865 000	454 000	473 000	605 000
Stock	17 000	19 000	50 000	31 000
Total Investments	0	0	0	0
Cash, Bank	1 630 000	1 392 000	1 494 000	831 000
Total Current Assets	2 557 000	3 186 000	2 545 000	2 253 000
Total Assets	3 423 000	3 640 000	3 018 000	2 858 000
Total Equity	1 149 000	1 284 000	1 148 000	1 189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	210 000	201 000	468 000	495 000
Unpaid Taxes	544 000	578 000	523 000	421 000
Dividends	1 000 000	1 000 000	500 000	448 000
Other Current Debt	273 000	244 000	248 000	231 000
Total Current Debt	2 274 000	2 356 000	1 870 000	1 669 000
Total Equity and Debt	3 423 000	3 640 000	3 018 000	2 858 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,28 %	88,47 %	39,98 %	31,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,02 %	16,27 %	8,36 %	5,07 %
Current Ratio	1,12	1,35	1,36	1,35
Quick Ratio	1,13	1,36	1,4	1,38
Equity Ratio	0,34	0,35	0,38	0,42
Gross Profit Margin	57,52 %	61,18 %	62,7 %	57,62 %