BRITISH AMERICAN TOBACCO NORWAY AS

0191 OSLO

Finances

Share Ownership

Return on Equity

285,44 %

Current Ratio

1,12

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 175 157 000	2 589 798 000	2 140 286 000	1 367 454 000
Net Income	436 640 000	418 087 000	291 198 000	182 089 000
Total Assets	1 461 525 000	1 661 205 000	1 497 588 000	1 135 698 000
Total Equity	152 971 000	125 740 000	129 057 000	140 537 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 175 157 000	2 589 798 000	2 140 286 000	1 367 454 000
Expenditure	1 612 730 000	2 045 709 000	1 779 798 000	1 138 811 000
Operating Profit	562 427 000	544 089 000	360 489 000	228 642 000
Financial Income	8 195 000	94 000	8 165 000	5 041 000
Financial Costs	10 764 000	8 172 000	218 000	214 000
Financial Balance	−2 569 000	−8 078 000	7 947 000	4 827 000
Earnings Before Tax	559 858 000	536 011 000	368 436 000	233 468 000
Tax	123 218 000	117 924 000	77 238 000	51 379 000
Net Income	436 640 000	418 087 000	291 198 000	182 089 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	794 000	8 082 000	4 743 000	1 708 000
Total Current Assets	1 460 730 000	1 653 123 000	1 492 845 000	1 133 990 000
Total Assets	1 461 525 000	1 661 205 000	1 497 588 000	1 135 698 000
Total Retained Equity	146 325 000	119 095 000	122 412 000	133 892 000
Total Equity	152 971 000	125 740 000	129 057 000	140 537 000
Total Long-Term Debt	3 265 000	840 000	1 810 000	1 237 000
Total Current Debt	1 305 289 000	1 534 625 000	1 366 721 000	993 924 000
Total Equity and Debt	1 461 525 000	1 661 205 000	1 497 588 000	1 135 698 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 175 157 000	2 589 798 000	2 140 286 000	1 367 454 000
Other Income	0	0	0	0
Revenue	2 175 157 000	2 589 798 000	2 140 286 000	1 367 454 000
Cost of Goods Sold	1 264 064 000	1 729 532 000	1 533 952 000	918 057 000
Salary Costs	37 761 000	37 101 000	32 113 000	36 920 000
Depreciation	463 000	562 000	517 000	486 000
Impairment	0	0	0	0
Expenditure	1 612 730 000	2 045 709 000	1 779 798 000	1 138 811 000
Operating Profit	562 427 000	544 089 000	360 489 000	228 642 000
Financial Income	8 195 000	94 000	8 165 000	5 041 000
Financial Costs	10 764 000	8 172 000	218 000	214 000
Financial Balance	−2 569 000	−8 078 000	7 947 000	4 827 000
Dividends	436 600 000	418 000 000	291 000 000	182 000 000
Net Income	436 640 000	418 087 000	291 198 000	182 089 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	6 081 000	3 498 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	219 000	0	0	0
Fixtures	0	683 000	1 245 000	1 708 000
Total Tangible Assets	219 000	683 000	1 245 000	1 708 000
Total Fiancial Fixed Assets	575 000	1 318 000	0	0
Total Fixed Assets	794 000	8 082 000	4 743 000	1 708 000
Stock	212 723 000	175 891 000	190 162 000	82 907 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 460 730 000	1 653 123 000	1 492 845 000	1 133 990 000
Total Assets	1 461 525 000	1 661 205 000	1 497 588 000	1 135 698 000
Total Equity	152 971 000	125 740 000	129 057 000	140 537 000
Short-Term Group Debt	0	42 029 000	28 016 000	0
Total Long-Term Debt	3 265 000	840 000	1 810 000	1 237 000
Creditors	178 218 000	174 376 000	193 853 000	97 315 000
Unpaid Taxes	524 137 000	732 507 000	736 588 000	613 650 000
Dividends	436 600 000	418 000 000	291 000 000	182 000 000
Other Current Debt	44 789 000	48 166 000	35 679 000	49 544 000
Total Current Debt	1 305 289 000	1 534 625 000	1 366 721 000	993 924 000
Total Equity and Debt	1 461 525 000	1 661 205 000	1 497 588 000	1 135 698 000

Financial indicators	2022	2021	2020	2019
Return on Equity	285,44 %	332,5 %	225,64 %	129,57 %
Debt-to-Equity Ratio	0,02	0,01	0,01	0,01
Operating Profit Margin	25,86 %	21,01 %	16,84 %	16,72 %
Current Ratio	1,12	1,08	1,09	1,14
Quick Ratio	1,34	1,22	1,27	1,24
Equity Ratio	0,1	0,08	0,09	0,12
Gross Profit Margin	41,89 %	33,22 %	28,33 %	32,86 %