BECK MASKIN AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

9,6 %

Current Ratio

2,19

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 218 000	252 492 000	212 587 000	387 120 000
Net Income	5 017 000	6 365 000	−100 000	5 945 000
Total Assets	90 464 000	92 505 000	87 478 000	91 497 000
Total Equity	52 250 000	50 233 000	52 868 000	55 969 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 218 000	252 492 000	212 587 000	387 120 000
Expenditure	188 450 000	244 142 000	212 131 000	379 299 000
Operating Profit	6 767 000	8 351 000	455 000	7 822 000
Financial Income	451 000	198 000	18 000	283 000
Financial Costs	735 000	423 000	602 000	1 447 000
Financial Balance	−284 000	−225 000	−584 000	−1 164 000
Earnings Before Tax	6 484 000	8 125 000	−129 000	6 657 000
Tax	1 467 000	1 760 000	−29 000	713 000
Net Income	5 017 000	6 365 000	−100 000	5 945 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 491 000	11 633 000	18 456 000	20 751 000
Total Current Assets	79 973 000	80 872 000	69 022 000	70 746 000
Total Assets	90 464 000	92 505 000	87 478 000	91 497 000
Total Retained Equity	42 306 000	40 289 000	42 924 000	43 024 000
Total Equity	52 250 000	50 233 000	52 868 000	55 969 000
Total Long-Term Debt	1 618 000	2 310 000	3 291 000	3 204 000
Total Current Debt	36 596 000	39 962 000	31 319 000	32 325 000
Total Equity and Debt	90 464 000	92 505 000	87 478 000	91 497 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	192 658 000	247 772 000	203 524 000	370 100 000
Other Income	2 560 000	4 720 000	9 062 000	17 020 000
Revenue	195 218 000	252 492 000	212 587 000	387 120 000
Cost of Goods Sold	142 460 000	195 196 000	168 153 000	292 361 000
Salary Costs	22 933 000	23 962 000	20 857 000	37 703 000
Depreciation	3 764 000	4 111 000	4 613 000	6 756 000
Impairment	0	0	0	0
Expenditure	188 450 000	244 142 000	212 131 000	379 299 000
Operating Profit	6 767 000	8 351 000	455 000	7 822 000
Financial Income	451 000	198 000	18 000	283 000
Financial Costs	735 000	423 000	602 000	1 447 000
Financial Balance	−284 000	−225 000	−584 000	−1 164 000
Dividends	3 000 000	0	0	0
Net Income	5 017 000	6 365 000	−100 000	5 945 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 570 000	2 570 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 491 000	11 633 000	15 886 000	17 680 000
Total Tangible Assets	10 491 000	11 633 000	18 456 000	20 251 000
Total Fiancial Fixed Assets	0	0	0	500 000
Total Fixed Assets	10 491 000	11 633 000	18 456 000	20 751 000
Stock	66 416 000	43 331 000	48 332 000	58 004 000
Total Investments	323 000	351 000	263 000	264 000
Cash, Bank	1 261 000	29 584 000	2 497 000	5 311 000
Total Current Assets	79 973 000	80 872 000	69 022 000	70 746 000
Total Assets	90 464 000	92 505 000	87 478 000	91 497 000
Total Equity	52 250 000	50 233 000	52 868 000	55 969 000
Short-Term Group Debt	0	0	1 542 000	0
Total Long-Term Debt	1 618 000	2 310 000	3 291 000	3 204 000
Creditors	19 430 000	21 290 000	16 618 000	9 924 000
Unpaid Taxes	5 166 000	5 891 000	7 214 000	5 981 000
Dividends	3 000 000	0	0	0
Other Current Debt	3 906 000	3 976 000	4 133 000	4 784 000
Total Current Debt	36 596 000	39 962 000	31 319 000	32 325 000
Total Equity and Debt	90 464 000	92 505 000	87 478 000	91 497 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,6 %	12,67 %	−0,19 %	10,62 %
Debt-to-Equity Ratio	0,03	0,05	0,06	0,06
Operating Profit Margin	3,47 %	3,31 %	0,21 %	2,02 %
Current Ratio	2,19	2,02	2,2	2,19
Quick Ratio	−2,68	−24	−4,06	−2,76
Equity Ratio	0,58	0,54	0,6	0,61
Gross Profit Margin	27,03 %	22,69 %	20,9 %	24,48 %