XPRE AS

1367 SNARØYA

Finances

Share Ownership

Return on Equity

604,85 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 867 000	1 537 000	874 000	1 586 000
Net Income	623 000	367 000	73 000	342 000
Total Assets	1 119 000	1 184 000	598 000	1 104 000
Total Equity	103 000	102 000	105 000	102 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 867 000	1 537 000	874 000	1 586 000
Expenditure	1 068 000	1 067 000	779 000	1 148 000
Operating Profit	799 000	470 000	95 000	438 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	798 000	470 000	94 000	438 000
Tax	176 000	103 000	21 000	96 000
Net Income	623 000	367 000	73 000	342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 119 000	1 184 000	598 000	1 104 000
Total Assets	1 119 000	1 184 000	598 000	1 104 000
Total Retained Equity	1 000	0	3 000	0
Total Equity	103 000	102 000	105 000	102 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 016 000	1 082 000	493 000	1 002 000
Total Equity and Debt	1 119 000	1 184 000	598 000	1 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 709 000	1 537 000	874 000	1 586 000
Other Income	158 000	0	0	0
Revenue	1 867 000	1 537 000	874 000	1 586 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 040 000	1 040 000	730 000	1 040 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 068 000	1 067 000	779 000	1 148 000
Operating Profit	799 000	470 000	95 000	438 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	622 000	370 000	70 000	340 000
Net Income	623 000	367 000	73 000	342 000

Balance details (NOK)	2022	2021	2020	2019
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	961 000	877 000	455 000	899 000
Total Current Assets	1 119 000	1 184 000	598 000	1 104 000
Total Assets	1 119 000	1 184 000	598 000	1 104 000
Total Equity	103 000	102 000	105 000	102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	2 000	2 000	1 000
Unpaid Taxes	176 000	466 000	320 000	468 000
Dividends	622 000	370 000	70 000	340 000
Other Current Debt	39 000	141 000	80 000	98 000
Total Current Debt	1 016 000	1 082 000	493 000	1 002 000
Total Equity and Debt	1 119 000	1 184 000	598 000	1 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	604,85 %	359,8 %	69,52 %	335,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	42,8 %	30,58 %	10,87 %	27,62 %
Current Ratio	1,1	1,09	1,21	1,1
Quick Ratio	1,1	1,09	1,21	1,1
Equity Ratio	0,09	0,09	0,18	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %