SNUSJARA PURKERING AS

2264 GRINDER

Finances

Return on Equity

27,74 %

Current Ratio

3,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 321 000	8 623 000	6 695 000	6 755 000
Net Income	1 291 000	1 103 000	90 000	−39 000
Total Assets	5 813 000	4 968 000	3 112 000	3 037 000
Total Equity	4 654 000	3 364 000	2 660 000	2 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 321 000	8 623 000	6 695 000	6 755 000
Expenditure	8 702 000	7 250 000	6 618 000	6 840 000
Operating Profit	1 619 000	1 374 000	76 000	−85 000
Financial Income	38 000	43 000	39 000	35 000
Financial Costs	2 000	3 000	0	0
Financial Balance	36 000	40 000	39 000	35 000
Earnings Before Tax	1 655 000	1 414 000	115 000	−50 000
Tax	364 000	311 000	25 000	−11 000
Net Income	1 291 000	1 103 000	90 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 558 000	533 000	673 000	749 000
Total Current Assets	4 254 000	4 436 000	2 439 000	2 288 000
Total Assets	5 813 000	4 968 000	3 112 000	3 037 000
Total Retained Equity	4 554 000	3 264 000	2 560 000	2 470 000
Total Equity	4 654 000	3 364 000	2 660 000	2 570 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 158 000	1 605 000	451 000	467 000
Total Equity and Debt	5 813 000	4 968 000	3 112 000	3 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 670 000	8 525 000	6 600 000	6 653 000
Other Income	652 000	97 000	95 000	102 000
Revenue	10 321 000	8 623 000	6 695 000	6 755 000
Cost of Goods Sold	6 560 000	5 299 000	4 729 000	4 914 000
Salary Costs	5 000	2 000	0	0
Depreciation	150 000	99 000	131 000	186 000
Impairment	0	0	0	0
Expenditure	8 702 000	7 250 000	6 618 000	6 840 000
Operating Profit	1 619 000	1 374 000	76 000	−85 000
Financial Income	38 000	43 000	39 000	35 000
Financial Costs	2 000	3 000	0	0
Financial Balance	36 000	40 000	39 000	35 000
Dividends	0	400 000	0	0
Net Income	1 291 000	1 103 000	90 000	−39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	165 000	288 000	281 000	293 000
Real Eastate	892 000	212 000	323 000	306 000
Machinery and Plant Facilities	15 000	19 000	0	0
Fixtures	478 000	6 000	60 000	142 000
Total Tangible Assets	1 386 000	237 000	384 000	448 000
Total Fiancial Fixed Assets	8 000	8 000	8 000	8 000
Total Fixed Assets	1 558 000	533 000	673 000	749 000
Stock	2 065 000	2 064 000	2 027 000	1 803 000
Total Investments	14 000	14 000	14 000	14 000
Cash, Bank	1 134 000	1 878 000	13 000	111 000
Total Current Assets	4 254 000	4 436 000	2 439 000	2 288 000
Total Assets	5 813 000	4 968 000	3 112 000	3 037 000
Total Equity	4 654 000	3 364 000	2 660 000	2 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	433 000	214 000	251 000	226 000
Unpaid Taxes	0	439 000	36 000	126 000
Dividends	0	400 000	0	0
Other Current Debt	485 000	233 000	151 000	115 000
Total Current Debt	1 158 000	1 605 000	451 000	467 000
Total Equity and Debt	5 813 000	4 968 000	3 112 000	3 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,74 %	32,79 %	3,38 %	−1,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,69 %	15,93 %	1,14 %	−1,26 %
Current Ratio	3,67	2,76	5,41	4,9
Quick Ratio	−4,69	−9,66	−1,55	−1,71
Equity Ratio	0,8	0,68	0,85	0,85
Gross Profit Margin	36,44 %	38,55 %	29,37 %	27,25 %