ANDERS WAAGE NILSEN AS

5097 BERGEN

Finances

Return on Equity

88,06 %

Current Ratio

5,95

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 627 000	2 238 000	1 384 000	595 000
Net Income	3 276 000	842 000	63 000	129 000
Total Assets	4 155 000	2 071 000	952 000	846 000
Total Equity	3 720 000	1 445 000	603 000	539 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 627 000	2 238 000	1 384 000	595 000
Expenditure	1 411 000	1 296 000	1 305 000	488 000
Operating Profit	217 000	942 000	78 000	107 000
Financial Income	3 149 000	152 000	0	0
Financial Costs	2 000	37 000	0	−22 000
Financial Balance	3 147 000	115 000	0	22 000
Earnings Before Tax	3 364 000	1 058 000	79 000	129 000
Tax	88 000	216 000	15 000	0
Net Income	3 276 000	842 000	63 000	129 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 566 000	767 000	278 000	264 000
Total Current Assets	2 589 000	1 304 000	674 000	582 000
Total Assets	4 155 000	2 071 000	952 000	846 000
Total Retained Equity	3 602 000	1 326 000	484 000	421 000
Total Equity	3 720 000	1 445 000	603 000	539 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	435 000	627 000	349 000	306 000
Total Equity and Debt	4 155 000	2 071 000	952 000	846 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 624 000	2 238 000	1 384 000	595 000
Other Income	3 000	0	0	0
Revenue	1 627 000	2 238 000	1 384 000	595 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 159 000	1 214 000	1 194 000	447 000
Depreciation	7 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	1 411 000	1 296 000	1 305 000	488 000
Operating Profit	217 000	942 000	78 000	107 000
Financial Income	3 149 000	152 000	0	0
Financial Costs	2 000	37 000	0	−22 000
Financial Balance	3 147 000	115 000	0	22 000
Dividends	0	0	0	0
Net Income	3 276 000	842 000	63 000	129 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	14 000	21 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 000	21 000	0	0
Total Fiancial Fixed Assets	1 552 000	746 000	278 000	264 000
Total Fixed Assets	1 566 000	767 000	278 000	264 000
Stock	0	0	0	0
Total Investments	174 000	174 000	174 000	174 000
Cash, Bank	2 156 000	578 000	500 000	98 000
Total Current Assets	2 589 000	1 304 000	674 000	582 000
Total Assets	4 155 000	2 071 000	952 000	846 000
Total Equity	3 720 000	1 445 000	603 000	539 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	0	0	0
Unpaid Taxes	218 000	262 000	201 000	203 000
Dividends	0	0	0	0
Other Current Debt	114 000	133 000	133 000	103 000
Total Current Debt	435 000	627 000	349 000	306 000
Total Equity and Debt	4 155 000	2 071 000	952 000	846 000

Financial indicators	2021	2020	2019	2018
Return on Equity	88,06 %	58,27 %	10,45 %	23,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,34 %	42,09 %	5,64 %	17,98 %
Current Ratio	5,95	2,08	1,93	1,9
Quick Ratio	5,95	2,08	1,93	1,9
Equity Ratio	0,9	0,7	0,63	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table