VERDENS STERKESTE MANN AS

0164 OSLO

Finances

Share Ownership

Return on Equity

176,34 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 702 000	11 938 000	10 037 000	10 419 000
Net Income	2 504 000	1 813 000	1 390 000	1 159 000
Total Assets	6 505 000	4 293 000	4 172 000	3 323 000
Total Equity	1 420 000	916 000	1 353 000	1 713 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 702 000	11 938 000	10 037 000	10 419 000
Expenditure	11 494 000	9 621 000	8 262 000	8 928 000
Operating Profit	3 208 000	2 316 000	1 775 000	1 491 000
Financial Income	15 000	9 000	9 000	10 000
Financial Costs	5 000	0	1 000	2 000
Financial Balance	10 000	9 000	8 000	8 000
Earnings Before Tax	3 219 000	2 324 000	1 783 000	1 499 000
Tax	0	511 000	393 000	340 000
Net Income	2 504 000	1 813 000	1 390 000	1 159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	291 000	403 000	465 000	639 000
Total Current Assets	6 213 000	3 891 000	3 707 000	2 683 000
Total Assets	6 505 000	4 293 000	4 172 000	3 323 000
Total Retained Equity	1 320 000	816 000	1 253 000	1 613 000
Total Equity	1 420 000	916 000	1 353 000	1 713 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 085 000	3 377 000	2 820 000	1 610 000
Total Equity and Debt	6 505 000	4 293 000	4 172 000	3 323 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 702 000	11 964 000	10 011 000	10 419 000
Other Income	0	−26 000	26 000	0
Revenue	14 702 000	11 938 000	10 037 000	10 419 000
Cost of Goods Sold	4 510 000	3 666 000	2 727 000	2 814 000
Salary Costs	5 058 000	4 283 000	4 006 000	4 413 000
Depreciation	202 000	186 000	170 000	170 000
Impairment	0	0	0	0
Expenditure	11 494 000	9 621 000	8 262 000	8 928 000
Operating Profit	3 208 000	2 316 000	1 775 000	1 491 000
Financial Income	15 000	9 000	9 000	10 000
Financial Costs	5 000	0	1 000	2 000
Financial Balance	10 000	9 000	8 000	8 000
Dividends	2 000 000	1 500 000	1 000 000	0
Net Income	2 504 000	1 813 000	1 390 000	1 159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	9 000	14 000	18 000
Real Eastate	111 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	394 000	451 000	621 000
Total Tangible Assets	192 000	394 000	451 000	621 000
Total Fiancial Fixed Assets	100 000	0	0	0
Total Fixed Assets	291 000	403 000	465 000	639 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 999 000	2 810 000	2 421 000	1 747 000
Total Current Assets	6 213 000	3 891 000	3 707 000	2 683 000
Total Assets	6 505 000	4 293 000	4 172 000	3 323 000
Total Equity	1 420 000	916 000	1 353 000	1 713 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	612 000	130 000	285 000	257 000
Unpaid Taxes	1 017 000	816 000	777 000	583 000
Dividends	2 000 000	1 500 000	1 000 000	0
Other Current Debt	749 000	425 000	369 000	445 000
Total Current Debt	5 085 000	3 377 000	2 820 000	1 610 000
Total Equity and Debt	6 505 000	4 293 000	4 172 000	3 323 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,34 %	197,93 %	102,73 %	67,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,82 %	19,4 %	17,68 %	14,31 %
Current Ratio	1,22	1,15	1,31	1,67
Quick Ratio	1,22	1,15	1,31	1,67
Equity Ratio	0,22	0,21	0,32	0,52
Gross Profit Margin	69,32 %	69,29 %	72,83 %	72,99 %