ANTICIMEX FORSIKRING AB NORSK AVDELING AV UTENLANDSK FORETAK

0667 OSLO

Finances

Share Ownership

Return on Equity

25,15 %

Current Ratio

3,02

Debt-to-Equity Ratio

1,93

Key figures (SEK)	2022	2021	2020	2019
Revenue	1 630 577 000	1 420 237 000	1 318 228 000	1 280 812 000
Net Income	146 131 000	120 314 000	100 628 000	160 153 000
Total Assets	2 107 855 000	1 793 205 000	1 593 885 000	1 492 412 000
Total Equity	580 949 000	528 260 000	490 441 000	474 144 000

Income (SEK)	2022	2021	2020	2019
Revenue	1 630 577 000	1 420 237 000	1 318 228 000	1 280 812 000
Expenditure	0	0	0	0
Operating Profit	215 831 000	149 114 000	139 373 000	199 007 000
Financial Income	−22 072 000	−4 060 000	1 698 000	10 138 000
Financial Costs	1 288 000	697 000	2 864 000	7 802 000
Financial Balance	−23 360 000	−4 757 000	−1 166 000	2 336 000
Earnings Before Tax	179 550 000	143 359 000	137 747 000	200 337 000
Tax	38 181 000	28 304 000	31 426 000	41 121 000
Net Income	146 131 000	120 314 000	100 628 000	160 153 000

Balance (SEK)	2022	2021	2020	2019
Total Fixed Assets	879 786 000	927 120 000	926 160 000	14 327 000
Total Current Assets	1 222 918 000	855 525 000	656 876 000	1 471 347 000
Total Assets	2 107 855 000	1 793 205 000	1 593 885 000	1 492 412 000
Total Retained Equity	380 849 000	328 160 000	290 341 000	274 044 000
Total Equity	580 949 000	528 260 000	490 441 000	474 144 000
Total Long-Term Debt	1 121 599 000	997 755 000	844 674 000	741 263 000
Total Current Debt	405 307 000	267 190 000	258 770 000	277 005 000
Total Equity and Debt	2 107 855 000	1 793 205 000	1 593 885 000	1 492 412 000

Cash flow (SEK)	2022	2021	2020	2019
Sales Income	1 617 656 000	1 419 239 000	1 317 768 000	1 279 806 000
Other Income	12 921 000	998 000	460 000	1 006 000
Revenue	1 630 577 000	1 420 237 000	1 318 228 000	1 280 812 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	0	0	0
Operating Profit	215 831 000	149 114 000	139 373 000	199 007 000
Financial Income	−22 072 000	−4 060 000	1 698 000	10 138 000
Financial Costs	1 288 000	697 000	2 864 000	7 802 000
Financial Balance	−23 360 000	−4 757 000	−1 166 000	2 336 000
Dividends	0	0	0	0
Net Income	146 131 000	120 314 000	100 628 000	160 153 000

Balance details (SEK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 151 000	10 560 000	10 849 000	6 738 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	879 786 000	927 120 000	925 290 000	13 442 000
Total Fixed Assets	879 786 000	927 120 000	926 160 000	14 327 000
Stock	0	0	0	0
Total Investments	0	0	0	898 866 000
Cash, Bank	0	0	0	0
Total Current Assets	1 222 918 000	855 525 000	656 876 000	1 471 347 000
Total Assets	2 107 855 000	1 793 205 000	1 593 885 000	1 492 412 000
Total Equity	580 949 000	528 260 000	490 441 000	474 144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 121 599 000	997 755 000	844 674 000	741 263 000
Creditors	186 754 000	137 766 000	124 951 000	82 408 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	218 553 000	129 424 000	133 819 000	194 597 000
Total Current Debt	405 307 000	267 190 000	258 770 000	277 005 000
Total Equity and Debt	2 107 855 000	1 793 205 000	1 593 885 000	1 492 412 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,15 %	22,78 %	20,52 %	33,78 %
Debt-to-Equity Ratio	1,93	1,89	1,72	1,56
Operating Profit Margin	13,24 %	10,5 %	10,57 %	15,54 %
Current Ratio	3,02	3,2	2,54	5,31
Quick Ratio	3,02	3,2	2,54	5,31
Equity Ratio	0,28	0,29	0,31	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %