SELECTED BRANDS NORWAY

3413 LIER

Finances

Share Ownership

Return on Equity

9,97 %

Current Ratio

7,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 904 000	28 796 000	20 163 000	31 554 000
Net Income	1 009 000	684 000	492 000	−565 000
Total Assets	11 590 000	10 961 000	9 597 000	9 537 000
Total Equity	10 120 000	9 111 000	8 427 000	7 935 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 904 000	28 796 000	20 163 000	31 554 000
Expenditure	42 640 000	27 940 000	19 728 000	32 036 000
Operating Profit	1 263 000	856 000	435 000	−483 000
Financial Income	36 000	1 000	15 000	24 000
Financial Costs	1 000	0	0	0
Financial Balance	35 000	1 000	15 000	24 000
Earnings Before Tax	1 298 000	857 000	450 000	−460 000
Tax	290 000	173 000	−42 000	105 000
Net Income	1 009 000	684 000	492 000	−565 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	0	0	61 000
Total Current Assets	11 573 000	10 961 000	9 597 000	9 476 000
Total Assets	11 590 000	10 961 000	9 597 000	9 537 000
Total Retained Equity	10 120 000	9 111 000	8 427 000	7 935 000
Total Equity	10 120 000	9 111 000	8 427 000	7 935 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	1 471 000	1 847 000	1 170 000	1 602 000
Total Equity and Debt	11 590 000	10 961 000	9 597 000	9 537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 904 000	28 796 000	20 163 000	31 554 000
Other Income	0	0	0	0
Revenue	43 904 000	28 796 000	20 163 000	31 554 000
Cost of Goods Sold	27 853 000	16 198 000	13 179 000	19 674 000
Salary Costs	787 000	863 000	804 000	1 560 000
Depreciation	0	0	9 000	25 000
Impairment	0	0	0	0
Expenditure	42 640 000	27 940 000	19 728 000	32 036 000
Operating Profit	1 263 000	856 000	435 000	−483 000
Financial Income	36 000	1 000	15 000	24 000
Financial Costs	1 000	0	0	0
Financial Balance	35 000	1 000	15 000	24 000
Dividends	0	0	0	0
Net Income	1 009 000	684 000	492 000	−565 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	61 000
Total Tangible Assets	0	0	0	61 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	0	0	61 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 901 000	4 771 000	2 762 000	2 612 000
Total Current Assets	11 573 000	10 961 000	9 597 000	9 476 000
Total Assets	11 590 000	10 961 000	9 597 000	9 537 000
Total Equity	10 120 000	9 111 000	8 427 000	7 935 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	153 000	61 000	26 000	115 000
Unpaid Taxes	740 000	1 434 000	388 000	907 000
Dividends	0	0	0	0
Other Current Debt	268 000	182 000	756 000	499 000
Total Current Debt	1 471 000	1 847 000	1 170 000	1 602 000
Total Equity and Debt	11 590 000	10 961 000	9 597 000	9 537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,97 %	7,51 %	5,84 %	−7,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,88 %	2,97 %	2,16 %	−1,53 %
Current Ratio	7,87	5,93	8,2	5,92
Quick Ratio	7,87	5,93	8,2	5,92
Equity Ratio	0,87	0,83	0,88	0,83
Gross Profit Margin	36,56 %	43,75 %	34,64 %	37,65 %