BECKMAN SOLUTIONS AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

50,39 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 704 000	25 940 000	25 447 000	18 789 000
Net Income	2 018 000	163 000	2 869 000	1 026 000
Total Assets	21 969 000	18 006 000	9 491 000	6 585 000
Total Equity	4 005 000	2 377 000	1 863 000	335 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 704 000	25 940 000	25 447 000	18 789 000
Expenditure	34 129 000	25 740 000	21 879 000	17 794 000
Operating Profit	2 575 000	200 000	3 569 000	995 000
Financial Income	−9 000	14 000	126 000	263 000
Financial Costs	8 000	9 000	53 000	12 000
Financial Balance	−17 000	5 000	73 000	251 000
Earnings Before Tax	2 558 000	206 000	3 641 000	1 246 000
Tax	540 000	42 000	772 000	220 000
Net Income	2 018 000	163 000	2 869 000	1 026 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 936 000	2 240 000	592 000	2 365 000
Total Current Assets	19 032 000	15 766 000	8 899 000	4 220 000
Total Assets	21 969 000	18 006 000	9 491 000	6 585 000
Total Retained Equity	3 255 000	1 627 000	1 113 000	−415 000
Total Equity	4 005 000	2 377 000	1 863 000	335 000
Total Long-Term Debt	3 895 000	5 971 000	113 000	163 000
Total Current Debt	14 069 000	9 659 000	7 514 000	6 087 000
Total Equity and Debt	21 969 000	18 006 000	9 491 000	6 585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	36 704 000	26 967 000	26 605 000	17 041 000
Other Income	0	−1 028 000	−1 157 000	1 748 000
Revenue	36 704 000	25 940 000	25 447 000	18 789 000
Cost of Goods Sold	21 900 000	14 795 000	12 447 000	11 779 000
Salary Costs	5 986 000	5 540 000	3 979 000	2 037 000
Depreciation	654 000	257 000	49 000	70 000
Impairment	0	0	0	0
Expenditure	34 129 000	25 740 000	21 879 000	17 794 000
Operating Profit	2 575 000	200 000	3 569 000	995 000
Financial Income	−9 000	14 000	126 000	263 000
Financial Costs	8 000	9 000	53 000	12 000
Financial Balance	−17 000	5 000	73 000	251 000
Dividends	0	0	0	1 000 000
Net Income	2 018 000	163 000	2 869 000	1 026 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 993 000	1 132 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	765 000	871 000	131 000	159 000
Total Tangible Assets	765 000	871 000	131 000	159 000
Total Fiancial Fixed Assets	178 000	238 000	461 000	2 206 000
Total Fixed Assets	2 936 000	2 240 000	592 000	2 365 000
Stock	5 200 000	4 432 000	2 178 000	1 239 000
Total Investments	0	0	0	0
Cash, Bank	2 146 000	1 381 000	1 733 000	457 000
Total Current Assets	19 032 000	15 766 000	8 899 000	4 220 000
Total Assets	21 969 000	18 006 000	9 491 000	6 585 000
Total Equity	4 005 000	2 377 000	1 863 000	335 000
Short-Term Group Debt	500 000	0	1 900 000	1 540 000
Total Long-Term Debt	3 895 000	5 971 000	113 000	163 000
Creditors	4 795 000	3 503 000	1 029 000	2 200 000
Unpaid Taxes	2 869 000	2 136 000	1 595 000	391 000
Dividends	0	0	0	1 000 000
Other Current Debt	5 475 000	3 977 000	2 636 000	735 000
Total Current Debt	14 069 000	9 659 000	7 514 000	6 087 000
Total Equity and Debt	21 969 000	18 006 000	9 491 000	6 585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,39 %	6,86 %	154 %	306,27 %
Debt-to-Equity Ratio	0,97	2,51	0,06	0,49
Operating Profit Margin	7,02 %	0,77 %	14,03 %	5,3 %
Current Ratio	1,35	1,63	1,18	0,69
Quick Ratio	2,15	3,02	1,67	0,87
Equity Ratio	0,18	0,13	0,2	0,05
Gross Profit Margin	40,33 %	42,96 %	51,09 %	37,31 %