ÅMØTET VEKST AS

2450 RENA

Finances

Share Ownership

Return on Equity

16,86 %

Current Ratio

3,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 551 000	3 641 000	3 519 000	3 431 000
Net Income	232 000	−63 000	161 000	52 000
Total Assets	1 835 000	1 604 000	1 675 000	1 525 000
Total Equity	1 376 000	1 144 000	1 207 000	1 046 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 551 000	3 641 000	3 519 000	3 431 000
Expenditure	3 321 000	3 705 000	3 359 000	3 381 000
Operating Profit	230 000	−64 000	160 000	51 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	1 000	2 000	2 000
Earnings Before Tax	232 000	−63 000	161 000	52 000
Tax	0	0	0	0
Net Income	232 000	−63 000	161 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	143 000	165 000	195 000	137 000
Total Current Assets	1 692 000	1 439 000	1 480 000	1 388 000
Total Assets	1 835 000	1 604 000	1 675 000	1 525 000
Total Retained Equity	1 276 000	1 044 000	1 107 000	946 000
Total Equity	1 376 000	1 144 000	1 207 000	1 046 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	459 000	460 000	468 000	479 000
Total Equity and Debt	1 835 000	1 604 000	1 675 000	1 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 310 000	1 457 000	1 318 000	1 405 000
Other Income	2 241 000	2 184 000	2 200 000	2 027 000
Revenue	3 551 000	3 641 000	3 519 000	3 431 000
Cost of Goods Sold	212 000	217 000	191 000	256 000
Salary Costs	2 269 000	2 665 000	2 385 000	2 362 000
Depreciation	43 000	46 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	3 321 000	3 705 000	3 359 000	3 381 000
Operating Profit	230 000	−64 000	160 000	51 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	1 000	2 000	2 000
Dividends	0	0	0	0
Net Income	232 000	−63 000	161 000	52 000

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	70 000	97 000	143 000	89 000
Total Tangible Assets	70 000	97 000	143 000	89 000
Total Fiancial Fixed Assets	73 000	68 000	53 000	48 000
Total Fixed Assets	143 000	165 000	195 000	137 000
Stock	143 000	127 000	131 000	166 000
Total Investments	0	0	0	0
Cash, Bank	1 236 000	980 000	1 003 000	941 000
Total Current Assets	1 692 000	1 439 000	1 480 000	1 388 000
Total Assets	1 835 000	1 604 000	1 675 000	1 525 000
Total Equity	1 376 000	1 144 000	1 207 000	1 046 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	78 000	27 000	27 000	58 000
Unpaid Taxes	166 000	211 000	222 000	212 000
Dividends	0	0	0	0
Other Current Debt	215 000	221 000	219 000	209 000
Total Current Debt	459 000	460 000	468 000	479 000
Total Equity and Debt	1 835 000	1 604 000	1 675 000	1 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,86 %	−5,51 %	13,34 %	4,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,48 %	−1,76 %	4,55 %	1,49 %
Current Ratio	3,69	3,13	3,16	2,9
Quick Ratio	5,35	4,32	4,39	4,43
Equity Ratio	0,75	0,71	0,72	0,69
Gross Profit Margin	94,03 %	94,04 %	94,57 %	92,54 %