ANGELSEN MALERSERVICE AS

8643 BJERKA

Finances

Share Ownership

Return on Equity

20,01 %

Current Ratio

3,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 119 000	2 659 000	2 341 000	2 755 000
Net Income	378 000	372 000	230 000	442 000
Total Assets	2 619 000	2 130 000	2 358 000	2 005 000
Total Equity	1 889 000	1 511 000	1 139 000	1 609 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 119 000	2 659 000	2 341 000	2 755 000
Expenditure	2 650 000	2 190 000	2 063 000	2 310 000
Operating Profit	469 000	469 000	278 000	446 000
Financial Income	16 000	8 000	16 000	14 000
Financial Costs	0	0	0	0
Financial Balance	16 000	8 000	16 000	14 000
Earnings Before Tax	485 000	477 000	294 000	460 000
Tax	107 000	105 000	64 000	18 000
Net Income	378 000	372 000	230 000	442 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	131 000	156 000	181 000	206 000
Total Current Assets	2 488 000	1 974 000	2 177 000	1 798 000
Total Assets	2 619 000	2 130 000	2 358 000	2 005 000
Total Retained Equity	1 789 000	1 411 000	1 039 000	1 509 000
Total Equity	1 889 000	1 511 000	1 139 000	1 609 000
Total Long-Term Debt	8 000	7 000	3 000	0
Total Current Debt	722 000	612 000	1 216 000	396 000
Total Equity and Debt	2 619 000	2 130 000	2 358 000	2 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 119 000	2 659 000	2 341 000	2 740 000
Other Income	0	0	0	15 000
Revenue	3 119 000	2 659 000	2 341 000	2 755 000
Cost of Goods Sold	510 000	390 000	495 000	539 000
Salary Costs	1 857 000	1 519 000	1 285 000	1 437 000
Depreciation	25 000	25 000	25 000	56 000
Impairment	0	0	0	0
Expenditure	2 650 000	2 190 000	2 063 000	2 310 000
Operating Profit	469 000	469 000	278 000	446 000
Financial Income	16 000	8 000	16 000	14 000
Financial Costs	0	0	0	0
Financial Balance	16 000	8 000	16 000	14 000
Dividends	0	0	700 000	0
Net Income	378 000	372 000	230 000	442 000

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	131 000	156 000	181 000	206 000
Total Tangible Assets	131 000	156 000	181 000	206 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	131 000	156 000	181 000	206 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 675 000	1 381 000	1 846 000	1 262 000
Total Current Assets	2 488 000	1 974 000	2 177 000	1 798 000
Total Assets	2 619 000	2 130 000	2 358 000	2 005 000
Total Equity	1 889 000	1 511 000	1 139 000	1 609 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	7 000	3 000	0
Creditors	36 000	18 000	70 000	13 000
Unpaid Taxes	276 000	235 000	176 000	153 000
Dividends	0	0	700 000	0
Other Current Debt	303 000	259 000	210 000	212 000
Total Current Debt	722 000	612 000	1 216 000	396 000
Total Equity and Debt	2 619 000	2 130 000	2 358 000	2 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,01 %	24,62 %	20,19 %	27,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,04 %	17,64 %	11,88 %	16,19 %
Current Ratio	3,45	3,23	1,79	4,54
Quick Ratio	3,45	3,23	1,79	4,54
Equity Ratio	0,72	0,71	0,48	0,8
Gross Profit Margin	83,65 %	85,33 %	78,86 %	80,44 %