NORWEGIAN EXPORT IMPORT AS

3340 ÅMOT

Finances

Share Ownership

Return on Equity

35,96 %

Current Ratio

8,05

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 343 000	5 195 000	4 046 000	5 627 000
Net Income	763 000	1 260 000	567 000	73 000
Total Assets	3 453 000	2 426 000	2 146 000	1 488 000
Total Equity	2 122 000	1 360 000	1 315 000	749 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 343 000	5 195 000	4 046 000	5 627 000
Expenditure	5 326 000	3 572 000	3 321 000	5 494 000
Operating Profit	1 018 000	1 623 000	725 000	134 000
Financial Income	14 000	19 000	8 000	19 000
Financial Costs	53 000	27 000	33 000	79 000
Financial Balance	−39 000	−8 000	−25 000	−60 000
Earnings Before Tax	979 000	1 615 000	700 000	73 000
Tax	216 000	355 000	134 000	0
Net Income	763 000	1 260 000	567 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 440 000	250 000	325 000	0
Total Current Assets	2 013 000	2 176 000	1 821 000	1 488 000
Total Assets	3 453 000	2 426 000	2 146 000	1 488 000
Total Retained Equity	2 022 000	1 260 000	1 215 000	649 000
Total Equity	2 122 000	1 360 000	1 315 000	749 000
Total Long-Term Debt	1 080 000	343 000	380 000	0
Total Current Debt	250 000	723 000	451 000	739 000
Total Equity and Debt	3 453 000	2 426 000	2 146 000	1 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 130 000	3 672 000	4 020 000	5 626 000
Other Income	213 000	1 523 000	27 000	0
Revenue	6 343 000	5 195 000	4 046 000	5 627 000
Cost of Goods Sold	4 570 000	2 574 000	2 576 000	4 536 000
Salary Costs	217 000	601 000	385 000	498 000
Depreciation	226 000	75 000	50 000	0
Impairment	0	0	0	0
Expenditure	5 326 000	3 572 000	3 321 000	5 494 000
Operating Profit	1 018 000	1 623 000	725 000	134 000
Financial Income	14 000	19 000	8 000	19 000
Financial Costs	53 000	27 000	33 000	79 000
Financial Balance	−39 000	−8 000	−25 000	−60 000
Dividends	0	1 215 000	0	0
Net Income	763 000	1 260 000	567 000	73 000

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	1 440 000	250 000	325 000	0
Total Tangible Assets	1 440 000	250 000	325 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 440 000	250 000	325 000	0
Stock	134 000	786 000	400 000	544 000
Total Investments	243 000	243 000	243 000	243 000
Cash, Bank	1 632 000	492 000	546 000	2 000
Total Current Assets	2 013 000	2 176 000	1 821 000	1 488 000
Total Assets	3 453 000	2 426 000	2 146 000	1 488 000
Total Equity	2 122 000	1 360 000	1 315 000	749 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 080 000	343 000	380 000	0
Creditors	14 000	21 000	18 000	205 000
Unpaid Taxes	47 000	53 000	129 000	185 000
Dividends	0	1 215 000	0	0
Other Current Debt	31 000	289 000	192 000	296 000
Total Current Debt	250 000	723 000	451 000	739 000
Total Equity and Debt	3 453 000	2 426 000	2 146 000	1 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,96 %	92,65 %	43,12 %	9,75 %
Debt-to-Equity Ratio	0,51	0,25	0,29	0
Operating Profit Margin	16,05 %	31,24 %	17,92 %	2,38 %
Current Ratio	8,05	3,01	4,04	2,01
Quick Ratio	17,35	−34,54	35,71	7,63
Equity Ratio	0,61	0,56	0,61	0,5
Gross Profit Margin	27,95 %	50,45 %	36,33 %	19,39 %