ANETTE OG KJETIL AS

0495 OSLO

Finances

Return on Equity

25,18 %

Current Ratio

0,1

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2021	2020	2019	2018
Revenue	254 000	240 000	185 000	190 000
Net Income	178 000	197 000	144 000	156 000
Total Assets	1 012 000	1 003 000	1 005 000	1 001 000
Total Equity	707 000	528 000	331 000	187 000

Income (NOK)	2021	2020	2019	2018
Revenue	254 000	240 000	185 000	190 000
Expenditure	2 000	16 000	1 000	10 000
Operating Profit	252 000	224 000	184 000	180 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	250 000	224 000	184 000	180 000
Tax	72 000	26 000	41 000	24 000
Net Income	178 000	197 000	144 000	156 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 000 000	1 000 000	1 000 000	1 000 000
Total Current Assets	12 000	3 000	5 000	1 000
Total Assets	1 012 000	1 003 000	1 005 000	1 001 000
Total Retained Equity	607 000	428 000	231 000	87 000
Total Equity	707 000	528 000	331 000	187 000
Total Long-Term Debt	180 000	360 000	360 000	540 000
Total Current Debt	125 000	115 000	314 000	274 000
Total Equity and Debt	1 012 000	1 003 000	1 005 000	1 001 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	254 000	240 000	185 000	190 000
Other Income	0	0	0	0
Revenue	254 000	240 000	185 000	190 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 000	16 000	1 000	10 000
Operating Profit	252 000	224 000	184 000	180 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	178 000	197 000	144 000	156 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 000 000	1 000 000	1 000 000	1 000 000
Total Fixed Assets	1 000 000	1 000 000	1 000 000	1 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	3 000	5 000	1 000
Total Current Assets	12 000	3 000	5 000	1 000
Total Assets	1 012 000	1 003 000	1 005 000	1 001 000
Total Equity	707 000	528 000	331 000	187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	180 000	360 000	360 000	540 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	70 000	65 000	250 000	250 000
Total Current Debt	125 000	115 000	314 000	274 000
Total Equity and Debt	1 012 000	1 003 000	1 005 000	1 001 000

Financial indicators	2021	2020	2019	2018
Return on Equity	25,18 %	37,31 %	43,5 %	83,42 %
Debt-to-Equity Ratio	0,25	0,68	1,09	2,89
Operating Profit Margin	99,21 %	93,33 %	99,46 %	94,74 %
Current Ratio	0,1	0,03	0,02	0
Quick Ratio	0,1	0,03	0,02	0
Equity Ratio	0,7	0,53	0,33	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %