ANDRESEN VAAPENFORRETNING AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

16,02 %

Current Ratio

4,3

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 001 000	16 532 000	15 410 000	15 237 000
Net Income	1 354 000	605 000	1 303 000	542 000
Total Assets	11 182 000	9 051 000	8 747 000	7 467 000
Total Equity	8 454 000	7 100 000	6 496 000	5 193 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 001 000	16 532 000	15 410 000	15 237 000
Expenditure	18 257 000	15 753 000	13 718 000	14 516 000
Operating Profit	1 744 000	778 000	1 692 000	720 000
Financial Income	11 000	9 000	9 000	10 000
Financial Costs	14 000	16 000	31 000	30 000
Financial Balance	−3 000	−7 000	−22 000	−20 000
Earnings Before Tax	1 741 000	771 000	1 670 000	700 000
Tax	387 000	167 000	367 000	158 000
Net Income	1 354 000	605 000	1 303 000	542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	246 000	301 000	163 000	107 000
Total Current Assets	10 937 000	8 751 000	8 584 000	7 360 000
Total Assets	11 182 000	9 051 000	8 747 000	7 467 000
Total Retained Equity	8 354 000	7 000 000	6 396 000	5 093 000
Total Equity	8 454 000	7 100 000	6 496 000	5 193 000
Total Long-Term Debt	184 000	213 000	406 000	566 000
Total Current Debt	2 544 000	1 739 000	1 845 000	1 708 000
Total Equity and Debt	11 182 000	9 051 000	8 747 000	7 467 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 001 000	16 532 000	15 394 000	15 255 000
Other Income	0	0	16 000	−18 000
Revenue	20 001 000	16 532 000	15 410 000	15 237 000
Cost of Goods Sold	12 631 000	10 440 000	9 447 000	9 643 000
Salary Costs	3 651 000	3 496 000	2 692 000	3 099 000
Depreciation	55 000	55 000	39 000	27 000
Impairment	0	0	0	0
Expenditure	18 257 000	15 753 000	13 718 000	14 516 000
Operating Profit	1 744 000	778 000	1 692 000	720 000
Financial Income	11 000	9 000	9 000	10 000
Financial Costs	14 000	16 000	31 000	30 000
Financial Balance	−3 000	−7 000	−22 000	−20 000
Dividends	0	0	0	0
Net Income	1 354 000	605 000	1 303 000	542 000

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	246 000	301 000	163 000	107 000
Total Tangible Assets	246 000	301 000	163 000	107 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	246 000	301 000	163 000	107 000
Stock	8 025 000	7 223 000	5 934 000	6 424 000
Total Investments	0	0	0	0
Cash, Bank	2 182 000	1 346 000	2 483 000	643 000
Total Current Assets	10 937 000	8 751 000	8 584 000	7 360 000
Total Assets	11 182 000	9 051 000	8 747 000	7 467 000
Total Equity	8 454 000	7 100 000	6 496 000	5 193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	184 000	213 000	406 000	566 000
Creditors	730 000	264 000	322 000	491 000
Unpaid Taxes	762 000	666 000	599 000	411 000
Dividends	0	0	0	0
Other Current Debt	668 000	641 000	558 000	649 000
Total Current Debt	2 544 000	1 739 000	1 845 000	1 708 000
Total Equity and Debt	11 182 000	9 051 000	8 747 000	7 467 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,02 %	8,52 %	20,06 %	10,44 %
Debt-to-Equity Ratio	0,02	0,03	0,06	0,11
Operating Profit Margin	8,72 %	4,71 %	10,98 %	4,73 %
Current Ratio	4,3	5,03	4,65	4,31
Quick Ratio	−2	−1,6	−2,1	−1,56
Equity Ratio	0,76	0,78	0,74	0,7
Gross Profit Margin	36,85 %	36,85 %	38,7 %	36,71 %