DRANGE AS

3053 STEINBERG

Finances

Share Ownership

Return on Equity

58,89 %

Current Ratio

4,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 765 000	2 740 000	2 758 000	2 744 000
Net Income	1 513 000	1 406 000	1 394 000	1 362 000
Total Assets	3 223 000	2 925 000	2 708 000	2 505 000
Total Equity	2 569 000	1 056 000	851 000	657 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 765 000	2 740 000	2 758 000	2 744 000
Expenditure	851 000	937 000	978 000	1 004 000
Operating Profit	1 914 000	1 803 000	1 781 000	1 740 000
Financial Income	15 000	6 000	10 000	5 000
Financial Costs	0	0	0	0
Financial Balance	15 000	6 000	10 000	5 000
Earnings Before Tax	1 929 000	1 809 000	1 791 000	1 745 000
Tax	416 000	404 000	397 000	384 000
Net Income	1 513 000	1 406 000	1 394 000	1 362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	36 000	80 000	145 000
Total Current Assets	3 223 000	2 889 000	2 628 000	2 361 000
Total Assets	3 223 000	2 925 000	2 708 000	2 505 000
Total Retained Equity	2 465 000	952 000	746 000	552 000
Total Equity	2 569 000	1 056 000	851 000	657 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	654 000	1 869 000	1 857 000	1 846 000
Total Equity and Debt	3 223 000	2 925 000	2 708 000	2 505 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 732 000	2 740 000	2 758 000	2 744 000
Other Income	34 000	0	0	0
Revenue	2 765 000	2 740 000	2 758 000	2 744 000
Cost of Goods Sold	0	13 000	5 000	44 000
Salary Costs	658 000	728 000	757 000	767 000
Depreciation	0	45 000	65 000	64 000
Impairment	0	0	0	0
Expenditure	851 000	937 000	978 000	1 004 000
Operating Profit	1 914 000	1 803 000	1 781 000	1 740 000
Financial Income	15 000	6 000	10 000	5 000
Financial Costs	0	0	0	0
Financial Balance	15 000	6 000	10 000	5 000
Dividends	0	1 200 000	1 200 000	0
Net Income	1 513 000	1 406 000	1 394 000	1 362 000

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	36 000	80 000	145 000
Total Tangible Assets	0	36 000	80 000	145 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	36 000	80 000	145 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 001 000	2 608 000	2 335 000	2 029 000
Total Current Assets	3 223 000	2 889 000	2 628 000	2 361 000
Total Assets	3 223 000	2 925 000	2 708 000	2 505 000
Total Equity	2 569 000	1 056 000	851 000	657 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	0	11 000	0	0
Unpaid Taxes	155 000	173 000	171 000	173 000
Dividends	0	1 200 000	1 200 000	0
Other Current Debt	83 000	81 000	86 000	83 000
Total Current Debt	654 000	1 869 000	1 857 000	1 846 000
Total Equity and Debt	3 223 000	2 925 000	2 708 000	2 505 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,89 %	133,14 %	163,81 %	207,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,22 %	65,8 %	64,58 %	63,41 %
Current Ratio	4,93	1,55	1,42	1,28
Quick Ratio	4,93	1,55	1,42	1,28
Equity Ratio	0,8	0,36	0,31	0,26
Gross Profit Margin	100 %	99,53 %	99,82 %	98,4 %