BUSINESSIZER AS

8521 ANKENES

Finances

Return on Equity

31,32 %

Current Ratio

10,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 593 000	1 637 000	910 000	75 000
Net Income	2 792 000	1 688 000	−882 000	1 239 000
Total Assets	9 178 000	8 419 000	7 161 000	8 361 000
Total Equity	8 914 000	8 122 000	6 934 000	7 815 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 593 000	1 637 000	910 000	75 000
Expenditure	1 433 000	1 008 000	814 000	1 571 000
Operating Profit	1 159 000	629 000	96 000	−1 495 000
Financial Income	1 654 000	1 080 000	−24 000	3 166 000
Financial Costs	21 000	20 000	953 000	431 000
Financial Balance	1 633 000	1 060 000	−977 000	2 735 000
Earnings Before Tax	2 792 000	1 688 000	−882 000	1 239 000
Tax	0	0	0	0
Net Income	2 792 000	1 688 000	−882 000	1 239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 432 000	2 341 000	4 325 000	1 514 000
Total Current Assets	2 746 000	6 077 000	2 836 000	6 847 000
Total Assets	9 178 000	8 419 000	7 161 000	8 361 000
Total Retained Equity	8 616 000	7 824 000	6 636 000	7 517 000
Total Equity	8 914 000	8 122 000	6 934 000	7 815 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	264 000	297 000	228 000	546 000
Total Equity and Debt	9 178 000	8 419 000	7 161 000	8 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 593 000	1 637 000	910 000	75 000
Other Income	0	0	0	0
Revenue	2 593 000	1 637 000	910 000	75 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	1 054 000	780 000	589 000	572 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 433 000	1 008 000	814 000	1 571 000
Operating Profit	1 159 000	629 000	96 000	−1 495 000
Financial Income	1 654 000	1 080 000	−24 000	3 166 000
Financial Costs	21 000	20 000	953 000	431 000
Financial Balance	1 633 000	1 060 000	−977 000	2 735 000
Dividends	0	0	0	0
Net Income	2 792 000	1 688 000	−882 000	1 239 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	6 432 000	2 341 000	4 325 000	1 514 000
Total Fixed Assets	6 432 000	2 341 000	4 325 000	1 514 000
Stock	0	0	0	0
Total Investments	937 000	3 627 000	2 545 000	4 877 000
Cash, Bank	1 362 000	1 991 000	151 000	1 777 000
Total Current Assets	2 746 000	6 077 000	2 836 000	6 847 000
Total Assets	9 178 000	8 419 000	7 161 000	8 361 000
Total Equity	8 914 000	8 122 000	6 934 000	7 815 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	7 000	5 000	44 000
Unpaid Taxes	149 000	222 000	145 000	166 000
Dividends	0	0	0	0
Other Current Debt	109 000	68 000	77 000	336 000
Total Current Debt	264 000	297 000	228 000	546 000
Total Equity and Debt	9 178 000	8 419 000	7 161 000	8 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,32 %	20,78 %	−12,72 %	15,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,7 %	38,42 %	10,55 %	−1 993,33 %
Current Ratio	10,4	20,46	12,44	12,54
Quick Ratio	10,4	20,46	12,44	12,54
Equity Ratio	0,97	0,96	0,97	0,93
Gross Profit Margin	100 %	100 %	99,78 %	100 %