A-MERKING AS

2072 DAL

Finances

Share Ownership

Return on Equity

53,23 %

Current Ratio

1,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 029 000	21 825 000	23 037 000	23 940 000
Net Income	1 739 000	145 000	1 198 000	1 764 000
Total Assets	7 478 000	5 944 000	5 624 000	6 418 000
Total Equity	3 267 000	3 322 000	3 177 000	1 979 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 029 000	21 825 000	23 037 000	23 940 000
Expenditure	27 808 000	21 628 000	21 479 000	21 621 000
Operating Profit	2 222 000	196 000	1 558 000	2 320 000
Financial Income	15 000	1 000	7 000	10 000
Financial Costs	7 000	10 000	29 000	67 000
Financial Balance	8 000	−9 000	−22 000	−57 000
Earnings Before Tax	2 229 000	186 000	1 536 000	2 263 000
Tax	491 000	41 000	338 000	499 000
Net Income	1 739 000	145 000	1 198 000	1 764 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	430 000	362 000	243 000	337 000
Total Current Assets	7 048 000	5 581 000	5 381 000	6 080 000
Total Assets	7 478 000	5 944 000	5 624 000	6 418 000
Total Retained Equity	3 167 000	3 222 000	3 077 000	1 879 000
Total Equity	3 267 000	3 322 000	3 177 000	1 979 000
Total Long-Term Debt	0	0	0	1 038 000
Total Current Debt	4 212 000	2 622 000	2 448 000	3 401 000
Total Equity and Debt	7 478 000	5 944 000	5 624 000	6 418 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 506 000	21 772 000	22 971 000	23 867 000
Other Income	523 000	52 000	66 000	73 000
Revenue	30 029 000	21 825 000	23 037 000	23 940 000
Cost of Goods Sold	11 584 000	8 906 000	8 812 000	9 768 000
Salary Costs	11 149 000	9 535 000	8 984 000	8 599 000
Depreciation	219 000	117 000	116 000	152 000
Impairment	0	0	0	0
Expenditure	27 808 000	21 628 000	21 479 000	21 621 000
Operating Profit	2 222 000	196 000	1 558 000	2 320 000
Financial Income	15 000	1 000	7 000	10 000
Financial Costs	7 000	10 000	29 000	67 000
Financial Balance	8 000	−9 000	−22 000	−57 000
Dividends	0	0	0	1 000 000
Net Income	1 739 000	145 000	1 198 000	1 764 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 000	20 000	20 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	268 000	273 000	161 000	234 000
Fixtures	127 000	69 000	62 000	89 000
Total Tangible Assets	394 000	342 000	223 000	323 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	430 000	362 000	243 000	337 000
Stock	3 032 000	1 613 000	1 817 000	1 693 000
Total Investments	0	0	0	0
Cash, Bank	3 091 000	2 499 000	2 427 000	3 425 000
Total Current Assets	7 048 000	5 581 000	5 381 000	6 080 000
Total Assets	7 478 000	5 944 000	5 624 000	6 418 000
Total Equity	3 267 000	3 322 000	3 177 000	1 979 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 038 000
Creditors	147 000	290 000	275 000	190 000
Unpaid Taxes	767 000	1 163 000	951 000	869 000
Dividends	0	0	0	1 000 000
Other Current Debt	3 298 000	1 128 000	879 000	842 000
Total Current Debt	4 212 000	2 622 000	2 448 000	3 401 000
Total Equity and Debt	7 478 000	5 944 000	5 624 000	6 418 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,23 %	4,36 %	37,71 %	89,14 %
Debt-to-Equity Ratio	0	0	0	0,52
Operating Profit Margin	7,4 %	0,9 %	6,76 %	9,69 %
Current Ratio	1,67	2,13	2,2	1,79
Quick Ratio	5,97	5,53	8,53	3,56
Equity Ratio	0,44	0,56	0,56	0,31
Gross Profit Margin	61,42 %	59,19 %	61,75 %	59,2 %