ANGVIK PROSJEKTERING AS

6636 ANGVIK

Finances

Share Ownership

Return on Equity

16,73 %

Current Ratio

3,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 638 000	4 268 000	4 181 000	3 082 000
Net Income	300 000	123 000	375 000	27 000
Total Assets	2 632 000	2 186 000	2 209 000	1 664 000
Total Equity	1 793 000	1 493 000	1 370 000	996 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 638 000	4 268 000	4 181 000	3 082 000
Expenditure	4 241 000	4 115 000	3 681 000	3 050 000
Operating Profit	396 000	153 000	500 000	32 000
Financial Income	1 000	0	7 000	7 000
Financial Costs	8 000	9 000	11 000	11 000
Financial Balance	−7 000	−9 000	−4 000	−4 000
Earnings Before Tax	389 000	144 000	496 000	28 000
Tax	89 000	21 000	121 000	1 000
Net Income	300 000	123 000	375 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	94 000	128 000	210 000
Total Current Assets	2 542 000	2 092 000	2 081 000	1 454 000
Total Assets	2 632 000	2 186 000	2 209 000	1 664 000
Total Retained Equity	1 688 000	1 388 000	1 268 000	894 000
Total Equity	1 793 000	1 493 000	1 370 000	996 000
Total Long-Term Debt	0	−1 000	53 000	83 000
Total Current Debt	839 000	693 000	786 000	586 000
Total Equity and Debt	2 632 000	2 186 000	2 209 000	1 664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 638 000	4 268 000	4 031 000	3 016 000
Other Income	0	0	150 000	66 000
Revenue	4 638 000	4 268 000	4 181 000	3 082 000
Cost of Goods Sold	278 000	337 000	443 000	368 000
Salary Costs	2 670 000	2 601 000	2 302 000	1 814 000
Depreciation	41 000	76 000	80 000	54 000
Impairment	0	0	0	0
Expenditure	4 241 000	4 115 000	3 681 000	3 050 000
Operating Profit	396 000	153 000	500 000	32 000
Financial Income	1 000	0	7 000	7 000
Financial Costs	8 000	9 000	11 000	11 000
Financial Balance	−7 000	−9 000	−4 000	−4 000
Dividends	0	0	0	0
Net Income	300 000	123 000	375 000	27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	42 000	10 000	12 000
Real Eastate	19 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	27 000	95 000	172 000
Total Tangible Assets	59 000	27 000	95 000	172 000
Total Fiancial Fixed Assets	0	25 000	23 000	26 000
Total Fixed Assets	90 000	94 000	128 000	210 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 425 000	1 425 000	1 498 000	901 000
Total Current Assets	2 542 000	2 092 000	2 081 000	1 454 000
Total Assets	2 632 000	2 186 000	2 209 000	1 664 000
Total Equity	1 793 000	1 493 000	1 370 000	996 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−1 000	53 000	83 000
Creditors	74 000	104 000	63 000	141 000
Unpaid Taxes	410 000	286 000	366 000	258 000
Dividends	0	0	0	0
Other Current Debt	270 000	261 000	236 000	166 000
Total Current Debt	839 000	693 000	786 000	586 000
Total Equity and Debt	2 632 000	2 186 000	2 209 000	1 664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,73 %	8,24 %	27,37 %	2,71 %
Debt-to-Equity Ratio	0	−0	0,04	0,08
Operating Profit Margin	8,54 %	3,58 %	11,96 %	1,04 %
Current Ratio	3,03	3,02	2,65	2,48
Quick Ratio	3,03	3,02	2,65	2,48
Equity Ratio	0,68	0,68	0,62	0,6
Gross Profit Margin	94,01 %	92,1 %	89,4 %	88,06 %