METOPE AS

0279 OSLO

Finances

Return on Equity

139,76 %

Current Ratio

114,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	83 068 000	179 020 000	170 839 000	142 394 000
Net Income	82 660 000	14 907 000	14 218 000	11 624 000
Total Assets	59 660 000	68 084 000	59 487 000	56 082 000
Total Equity	59 146 000	14 025 000	7 242 000	7 799 000

Income (NOK)	2022	2021	2020	2019
Revenue	83 068 000	179 020 000	170 839 000	142 394 000
Expenditure	592 000	159 852 000	155 550 000	132 959 000
Operating Profit	82 476 000	19 168 000	15 289 000	9 435 000
Financial Income	308 000	16 000	1 360 000	4 851 000
Financial Costs	53 000	177 000	160 000	78 000
Financial Balance	255 000	−161 000	1 200 000	4 773 000
Earnings Before Tax	82 730 000	19 007 000	16 489 000	14 207 000
Tax	70 000	4 100 000	2 271 000	2 583 000
Net Income	82 660 000	14 907 000	14 218 000	11 624 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	810 000	5 159 000	6 209 000	3 762 000
Total Current Assets	58 850 000	62 926 000	53 279 000	52 320 000
Total Assets	59 660 000	68 084 000	59 487 000	56 082 000
Total Retained Equity	59 056 000	9 688 000	5 103 000	6 962 000
Total Equity	59 146 000	14 025 000	7 242 000	7 799 000
Total Long-Term Debt	0	0	0	62 000
Total Current Debt	514 000	54 059 000	52 245 000	48 222 000
Total Equity and Debt	59 660 000	68 084 000	59 487 000	56 082 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 810 000	179 020 000	170 712 000	142 229 000
Other Income	81 258 000	0	127 000	165 000
Revenue	83 068 000	179 020 000	170 839 000	142 394 000
Cost of Goods Sold	0	86 702 000	98 666 000	85 084 000
Salary Costs	228 000	51 666 000	38 707 000	32 828 000
Depreciation	0	1 481 000	1 165 000	1 293 000
Impairment	0	0	0	0
Expenditure	592 000	159 852 000	155 550 000	132 959 000
Operating Profit	82 476 000	19 168 000	15 289 000	9 435 000
Financial Income	308 000	16 000	1 360 000	4 851 000
Financial Costs	53 000	177 000	160 000	78 000
Financial Balance	255 000	−161 000	1 200 000	4 773 000
Dividends	0	0	0	6 608 000
Net Income	82 660 000	14 907 000	14 218 000	11 624 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 173 000	2 032 000	1 623 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	1 965 000	2 129 000	2 061 000
Total Tangible Assets	0	1 965 000	2 129 000	2 061 000
Total Fiancial Fixed Assets	810 000	2 020 000	2 048 000	77 000
Total Fixed Assets	810 000	5 159 000	6 209 000	3 762 000
Stock	0	2 789 000	2 506 000	5 342 000
Total Investments	9 950 000	0	0	0
Cash, Bank	25 503 000	17 846 000	18 004 000	11 704 000
Total Current Assets	58 850 000	62 926 000	53 279 000	52 320 000
Total Assets	59 660 000	68 084 000	59 487 000	56 082 000
Total Equity	59 146 000	14 025 000	7 242 000	7 799 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	62 000
Creditors	247 000	10 345 000	8 372 000	15 871 000
Unpaid Taxes	166 000	8 963 000	6 972 000	8 317 000
Dividends	0	0	0	6 608 000
Other Current Debt	30 000	22 292 000	27 781 000	21 494 000
Total Current Debt	514 000	54 059 000	52 245 000	48 222 000
Total Equity and Debt	59 660 000	68 084 000	59 487 000	56 082 000

Financial indicators	2022	2021	2020	2019
Return on Equity	139,76 %	106,29 %	196,33 %	149,04 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	99,29 %	10,71 %	8,95 %	6,63 %
Current Ratio	114,49	1,16	1,02	1,08
Quick Ratio	114,49	1,23	1,07	1,22
Equity Ratio	0,99	0,21	0,12	0,14
Gross Profit Margin	100 %	51,57 %	42,25 %	40,25 %