ARKITEKTKONTORET AMUNDSEN AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

46,63 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 522 000	13 847 000	19 779 000	14 647 000
Net Income	1 749 000	1 603 000	1 556 000	1 220 000
Total Assets	7 693 000	6 955 000	8 088 000	7 288 000
Total Equity	3 751 000	2 003 000	2 003 000	2 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 522 000	13 847 000	19 779 000	14 647 000
Expenditure	15 279 000	11 790 000	17 746 000	13 084 000
Operating Profit	2 242 000	2 058 000	2 032 000	1 563 000
Financial Income	0	0	5 000	4 000
Financial Costs	0	3 000	43 000	1 000
Financial Balance	0	−3 000	−38 000	3 000
Earnings Before Tax	2 242 000	2 055 000	1 994 000	1 566 000
Tax	493 000	452 000	438 000	346 000
Net Income	1 749 000	1 603 000	1 556 000	1 220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	92 000	112 000	87 000
Total Current Assets	7 602 000	6 864 000	7 976 000	7 201 000
Total Assets	7 693 000	6 955 000	8 088 000	7 288 000
Total Retained Equity	1 749 000	0	0	0
Total Equity	3 751 000	2 003 000	2 003 000	2 003 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 941 000	4 953 000	6 086 000	5 286 000
Total Equity and Debt	7 693 000	6 955 000	8 088 000	7 288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 522 000	13 847 000	19 679 000	14 647 000
Other Income	0	0	99 000	0
Revenue	17 522 000	13 847 000	19 779 000	14 647 000
Cost of Goods Sold	6 772 000	4 549 000	10 756 000	4 840 000
Salary Costs	6 625 000	5 210 000	4 917 000	6 056 000
Depreciation	0	24 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	15 279 000	11 790 000	17 746 000	13 084 000
Operating Profit	2 242 000	2 058 000	2 032 000	1 563 000
Financial Income	0	0	5 000	4 000
Financial Costs	0	3 000	43 000	1 000
Financial Balance	0	−3 000	−38 000	3 000
Dividends	0	1 603 000	1 125 000	0
Net Income	1 749 000	1 603 000	1 556 000	1 220 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	26 000	22 000	18 000
Real Eastate	66 000	66 000	66 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	24 000	69 000
Total Tangible Assets	66 000	66 000	89 000	69 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	90 000	92 000	112 000	87 000
Stock	28 000	0	104 000	0
Total Investments	0	0	0	0
Cash, Bank	4 251 000	3 211 000	5 218 000	3 269 000
Total Current Assets	7 602 000	6 864 000	7 976 000	7 201 000
Total Assets	7 693 000	6 955 000	8 088 000	7 288 000
Total Equity	3 751 000	2 003 000	2 003 000	2 003 000
Short-Term Group Debt	32 000	10 000	2 363 000	1 764 000
Total Long-Term Debt	0	0	0	0
Creditors	1 457 000	1 433 000	981 000	1 959 000
Unpaid Taxes	1 319 000	851 000	735 000	858 000
Dividends	0	1 603 000	1 125 000	0
Other Current Debt	641 000	600 000	559 000	680 000
Total Current Debt	3 941 000	4 953 000	6 086 000	5 286 000
Total Equity and Debt	7 693 000	6 955 000	8 088 000	7 288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,63 %	80,03 %	77,68 %	60,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,8 %	14,86 %	10,27 %	10,67 %
Current Ratio	1,93	1,39	1,31	1,36
Quick Ratio	1,94	1,39	1,33	1,36
Equity Ratio	0,49	0,29	0,25	0,27
Gross Profit Margin	61,35 %	67,15 %	45,62 %	66,96 %