SCAN PARTS AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

38,59 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 647 000	4 968 000	4 421 000	3 931 000
Net Income	504 000	313 000	227 000	235 000
Total Assets	1 977 000	1 410 000	952 000	594 000
Total Equity	1 306 000	802 000	490 000	263 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 647 000	4 968 000	4 421 000	3 931 000
Expenditure	4 998 000	4 565 000	4 125 000	3 630 000
Operating Profit	648 000	403 000	296 000	301 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	2 000	4 000	0
Financial Balance	−2 000	−2 000	−4 000	1 000
Earnings Before Tax	646 000	401 000	292 000	301 000
Tax	142 000	88 000	66 000	66 000
Net Income	504 000	313 000	227 000	235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 138 000	504 000	208 000	0
Total Current Assets	839 000	907 000	744 000	594 000
Total Assets	1 977 000	1 410 000	952 000	594 000
Total Retained Equity	1 206 000	702 000	390 000	163 000
Total Equity	1 306 000	802 000	490 000	263 000
Total Long-Term Debt	17 000	13 000	11 000	7 000
Total Current Debt	654 000	595 000	451 000	324 000
Total Equity and Debt	1 977 000	1 410 000	952 000	594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 620 000	4 946 000	4 421 000	3 931 000
Other Income	27 000	22 000	0	0
Revenue	5 647 000	4 968 000	4 421 000	3 931 000
Cost of Goods Sold	1 865 000	1 865 000	1 759 000	1 557 000
Salary Costs	2 134 000	1 814 000	1 599 000	1 253 000
Depreciation	46 000	30 000	18 000	0
Impairment	0	0	0	0
Expenditure	4 998 000	4 565 000	4 125 000	3 630 000
Operating Profit	648 000	403 000	296 000	301 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	2 000	4 000	0
Financial Balance	−2 000	−2 000	−4 000	1 000
Dividends	0	0	0	0
Net Income	504 000	313 000	227 000	235 000

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	338 000	204 000	208 000	0
Total Tangible Assets	338 000	204 000	208 000	0
Total Fiancial Fixed Assets	800 000	300 000	0	0
Total Fixed Assets	1 138 000	504 000	208 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	733 000	857 000	654 000	542 000
Total Current Assets	839 000	907 000	744 000	594 000
Total Assets	1 977 000	1 410 000	952 000	594 000
Total Equity	1 306 000	802 000	490 000	263 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	13 000	11 000	7 000
Creditors	97 000	161 000	74 000	93 000
Unpaid Taxes	230 000	186 000	176 000	108 000
Dividends	0	0	0	0
Other Current Debt	189 000	161 000	140 000	113 000
Total Current Debt	654 000	595 000	451 000	324 000
Total Equity and Debt	1 977 000	1 410 000	952 000	594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,59 %	39,03 %	46,33 %	89,35 %
Debt-to-Equity Ratio	0,01	0,02	0,02	0,03
Operating Profit Margin	11,48 %	8,11 %	6,7 %	7,66 %
Current Ratio	1,28	1,52	1,65	1,83
Quick Ratio	1,28	1,52	1,65	1,83
Equity Ratio	0,66	0,57	0,51	0,44
Gross Profit Margin	66,97 %	62,46 %	60,21 %	60,39 %