ANDERSEN JARLE

2608 LILLEHAMMER

Finances

Share Ownership

Return on Equity

65,01 %

Current Ratio

6,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 560 000	3 562 000	2 157 000	3 270 000
Net Income	524 000	618 000	466 000	601 000
Total Assets	906 000	815 000	745 000	450 000
Total Equity	806 000	740 000	617 000	346 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 560 000	3 562 000	2 157 000	3 270 000
Expenditure	2 028 000	2 939 000	1 691 000	2 666 000
Operating Profit	532 000	623 000	466 000	604 000
Financial Income	0	0	0	0
Financial Costs	7 000	5 000	0	3 000
Financial Balance	−7 000	−5 000	0	−3 000
Earnings Before Tax	524 000	618 000	466 000	601 000
Tax	0	0	0	0
Net Income	524 000	618 000	466 000	601 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	272 000	186 000	23 000	28 000
Total Current Assets	634 000	629 000	722 000	422 000
Total Assets	906 000	815 000	745 000	450 000
Total Retained Equity	806 000	740 000	0	346 000
Total Equity	806 000	740 000	617 000	346 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	99 000	74 000	128 000	104 000
Total Equity and Debt	906 000	815 000	745 000	450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 514 000	3 562 000	2 090 000	3 270 000
Other Income	46 000	0	67 000	0
Revenue	2 560 000	3 562 000	2 157 000	3 270 000
Cost of Goods Sold	0	0	0	1 250 000
Salary Costs	0	0	243 000	189 000
Depreciation	18 000	47 000	6 000	37 000
Impairment	0	0	0	0
Expenditure	2 028 000	2 939 000	1 691 000	2 666 000
Operating Profit	532 000	623 000	466 000	604 000
Financial Income	0	0	0	0
Financial Costs	7 000	5 000	0	3 000
Financial Balance	−7 000	−5 000	0	−3 000
Dividends	0	0	0	0
Net Income	524 000	618 000	466 000	601 000

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	186 000	0	0
Fixtures	272 000	0	23 000	28 000
Total Tangible Assets	272 000	186 000	23 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	272 000	186 000	23 000	28 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	8 000	168 000	0
Total Current Assets	634 000	629 000	722 000	422 000
Total Assets	906 000	815 000	745 000	450 000
Total Equity	806 000	740 000	617 000	346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	74 000	0	104 000
Dividends	0	0	0	0
Other Current Debt	0	0	128 000	0
Total Current Debt	99 000	74 000	128 000	104 000
Total Equity and Debt	906 000	815 000	745 000	450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,01 %	83,51 %	75,53 %	173,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,78 %	17,49 %	21,6 %	18,47 %
Current Ratio	6,4	8,5	5,64	4,06
Quick Ratio	6,4	8,5	5,64	4,06
Equity Ratio	0,89	0,91	0,83	0,77
Gross Profit Margin	100 %	100 %	100 %	61,77 %