ASIAN FOOD IMPORT AS

2016 FROGNER

Finances

Share Ownership

Return on Equity

31,89 %

Current Ratio

2,82

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	344 033 000	296 520 000	236 879 000	196 672 000
Net Income	34 530 000	18 712 000	7 066 000	11 962 000
Total Assets	148 295 000	120 017 000	119 599 000	100 302 000
Total Equity	108 282 000	73 875 000	25 163 000	18 097 000

Income (NOK)	2022	2021	2020	2019
Revenue	344 033 000	296 520 000	236 879 000	196 672 000
Expenditure	301 286 000	272 381 000	226 808 000	181 486 000
Operating Profit	42 748 000	24 140 000	10 070 000	15 186 000
Financial Income	1 777 000	1 319 000	1 386 000	2 797 000
Financial Costs	242 000	1 469 000	2 374 000	2 626 000
Financial Balance	1 535 000	−150 000	−988 000	171 000
Earnings Before Tax	44 283 000	23 990 000	9 082 000	15 357 000
Tax	9 753 000	5 278 000	2 017 000	3 394 000
Net Income	34 530 000	18 712 000	7 066 000	11 962 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 148 000	58 180 000	58 933 000	58 031 000
Total Current Assets	92 147 000	61 837 000	60 665 000	42 270 000
Total Assets	148 295 000	120 017 000	119 599 000	100 302 000
Total Retained Equity	78 252 000	43 845 000	25 133 000	18 067 000
Total Equity	108 282 000	73 875 000	25 163 000	18 097 000
Total Long-Term Debt	7 363 000	20 329 000	60 663 000	62 311 000
Total Current Debt	32 651 000	25 813 000	33 773 000	19 894 000
Total Equity and Debt	148 295 000	120 017 000	119 599 000	100 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	344 083 000	296 330 000	236 879 000	196 552 000
Other Income	−50 000	190 000	0	120 000
Revenue	344 033 000	296 520 000	236 879 000	196 672 000
Cost of Goods Sold	270 847 000	243 979 000	197 914 000	152 430 000
Salary Costs	13 755 000	12 180 000	11 250 000	10 853 000
Depreciation	2 032 000	2 017 000	1 902 000	1 884 000
Impairment	0	0	0	0
Expenditure	301 286 000	272 381 000	226 808 000	181 486 000
Operating Profit	42 748 000	24 140 000	10 070 000	15 186 000
Financial Income	1 777 000	1 319 000	1 386 000	2 797 000
Financial Costs	242 000	1 469 000	2 374 000	2 626 000
Financial Balance	1 535 000	−150 000	−988 000	171 000
Dividends	0	0	0	0
Net Income	34 530 000	18 712 000	7 066 000	11 962 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	401 000	246 000	1 321 000	200 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 153 000	5 019 000	5 556 000	6 328 000
Total Tangible Assets	3 153 000	5 019 000	5 556 000	6 328 000
Total Fiancial Fixed Assets	52 594 000	52 915 000	52 057 000	51 504 000
Total Fixed Assets	56 148 000	58 180 000	58 933 000	58 031 000
Stock	51 804 000	42 823 000	40 575 000	27 249 000
Total Investments	0	0	0	0
Cash, Bank	28 961 000	5 624 000	7 057 000	6 633 000
Total Current Assets	92 147 000	61 837 000	60 665 000	42 270 000
Total Assets	148 295 000	120 017 000	119 599 000	100 302 000
Total Equity	108 282 000	73 875 000	25 163 000	18 097 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 363 000	20 329 000	60 663 000	62 311 000
Creditors	7 690 000	7 079 000	10 930 000	6 436 000
Unpaid Taxes	7 889 000	6 818 000	5 269 000	4 051 000
Dividends	0	0	0	0
Other Current Debt	7 198 000	7 713 000	14 436 000	7 123 000
Total Current Debt	32 651 000	25 813 000	33 773 000	19 894 000
Total Equity and Debt	148 295 000	120 017 000	119 599 000	100 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,89 %	25,33 %	28,08 %	66,1 %
Debt-to-Equity Ratio	0,07	0,28	2,41	3,44
Operating Profit Margin	12,43 %	8,14 %	4,25 %	7,72 %
Current Ratio	2,82	2,4	1,8	2,12
Quick Ratio	−4,81	−3,64	−8,92	−5,75
Equity Ratio	0,73	0,62	0,21	0,18
Gross Profit Margin	21,27 %	17,72 %	16,45 %	22,5 %