SWEDISH MATCH SALES NORWAY AS

0250 OSLO

Finances

Share Ownership

Return on Equity

9 545,6 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 047 680 000	1 260 803 000	1 256 198 000	969 916 000
Net Income	327 414 000	343 145 000	316 181 000	295 537 000
Total Assets	1 443 124 000	1 567 975 000	1 406 407 000	1 191 933 000
Total Equity	3 430 000	6 016 000	2 871 000	2 690 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 047 680 000	1 260 803 000	1 256 198 000	969 916 000
Expenditure	629 605 000	821 155 000	852 403 000	593 917 000
Operating Profit	418 075 000	439 648 000	403 795 000	375 999 000
Financial Income	26 069 000	2 079 000	5 327 000	3 738 000
Financial Costs	24 377 000	1 797 000	3 767 000	842 000
Financial Balance	1 692 000	282 000	1 560 000	2 896 000
Earnings Before Tax	419 767 000	439 930 000	405 355 000	378 895 000
Tax	92 353 000	96 785 000	89 174 000	83 358 000
Net Income	327 414 000	343 145 000	316 181 000	295 537 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	6 000	9 000	13 000
Total Current Assets	1 443 120 000	1 567 969 000	1 406 398 000	1 191 920 000
Total Assets	1 443 124 000	1 567 975 000	1 406 407 000	1 191 933 000
Total Retained Equity	3 155 000	5 741 000	2 596 000	2 415 000
Total Equity	3 430 000	6 016 000	2 871 000	2 690 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 439 694 000	1 561 959 000	1 403 536 000	1 189 243 000
Total Equity and Debt	1 443 124 000	1 567 975 000	1 406 407 000	1 191 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 047 680 000	1 260 803 000	1 256 198 000	969 916 000
Other Income	0	0	0	0
Revenue	1 047 680 000	1 260 803 000	1 256 198 000	969 916 000
Cost of Goods Sold	594 219 000	785 968 000	825 248 000	565 396 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	629 605 000	821 155 000	852 403 000	593 917 000
Operating Profit	418 075 000	439 648 000	403 795 000	375 999 000
Financial Income	26 069 000	2 079 000	5 327 000	3 738 000
Financial Costs	24 377 000	1 797 000	3 767 000	842 000
Financial Balance	1 692 000	282 000	1 560 000	2 896 000
Dividends	0	0	0	0
Net Income	327 414 000	343 145 000	316 181 000	295 537 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	6 000	9 000	13 000
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	0	0	0	0
Total Fixed Assets	4 000	6 000	9 000	13 000
Stock	2 325 000	1 836 000	12 035 000	895 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 443 120 000	1 567 969 000	1 406 398 000	1 191 920 000
Total Assets	1 443 124 000	1 567 975 000	1 406 407 000	1 191 933 000
Total Equity	3 430 000	6 016 000	2 871 000	2 690 000
Short-Term Group Debt	73 783 000	0	66 501 000	40 154 000
Total Long-Term Debt	0	0	0	0
Creditors	4 588 000	0	2 675 000	2 417 000
Unpaid Taxes	918 750 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 222 000	3 018 000	0	694 000
Total Current Debt	1 439 694 000	1 561 959 000	1 403 536 000	1 189 243 000
Total Equity and Debt	1 443 124 000	1 567 975 000	1 406 407 000	1 191 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9 545,6 %	5 703,87 %	11 012,92 %	10 986,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,9 %	34,87 %	32,14 %	38,77 %
Current Ratio	1	1	1	1
Quick Ratio	1	1,01	1,01	1
Equity Ratio	0	0	0	0
Gross Profit Margin	43,28 %	37,66 %	34,31 %	41,71 %