AMBY AS

0555 OSLO

Finances

Share Ownership

Return on Equity

64,34 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	96 276 000	61 802 000	35 775 000	28 978 000
Net Income	12 735 000	9 317 000	7 218 000	6 128 000
Total Assets	49 388 000	38 776 000	24 173 000	12 907 000
Total Equity	19 792 000	16 567 000	7 250 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	96 276 000	61 802 000	35 775 000	28 978 000
Expenditure	77 679 000	48 937 000	26 163 000	20 880 000
Operating Profit	17 621 000	12 327 000	9 613 000	8 099 000
Financial Income	196 000	47 000	27 000	52 000
Financial Costs	1 497 000	489 000	373 000	344 000
Financial Balance	−1 301 000	−442 000	−346 000	−292 000
Earnings Before Tax	16 320 000	11 884 000	9 268 000	7 807 000
Tax	3 585 000	2 567 000	2 050 000	1 679 000
Net Income	12 735 000	9 317 000	7 218 000	6 128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 204 000	3 965 000	1 732 000	699 000
Total Current Assets	34 184 000	34 811 000	22 441 000	12 208 000
Total Assets	49 388 000	38 776 000	24 173 000	12 907 000
Total Retained Equity	19 759 000	16 535 000	7 218 000	0
Total Equity	19 792 000	16 567 000	7 250 000	33 000
Total Long-Term Debt	53 000	0	0	0
Total Current Debt	29 543 000	22 209 000	16 923 000	12 875 000
Total Equity and Debt	49 388 000	38 776 000	24 173 000	12 907 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	96 080 000	61 612 000	34 336 000	28 550 000
Other Income	196 000	190 000	1 439 000	428 000
Revenue	96 276 000	61 802 000	35 775 000	28 978 000
Cost of Goods Sold	14 902 000	13 373 000	5 160 000	2 832 000
Salary Costs	51 838 000	30 998 000	18 064 000	15 466 000
Depreciation	411 000	45 000	45 000	49 000
Impairment	0	0	0	0
Expenditure	77 679 000	48 937 000	26 163 000	20 880 000
Operating Profit	17 621 000	12 327 000	9 613 000	8 099 000
Financial Income	196 000	47 000	27 000	52 000
Financial Costs	1 497 000	489 000	373 000	344 000
Financial Balance	−1 301 000	−442 000	−346 000	−292 000
Dividends	6 000 000	0	0	12 050 000
Net Income	12 735 000	9 317 000	7 218 000	6 128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 125 000	168 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 854 000	345 000	206 000	223 000
Total Tangible Assets	2 854 000	345 000	206 000	223 000
Total Fiancial Fixed Assets	11 225 000	3 453 000	1 526 000	476 000
Total Fixed Assets	15 204 000	3 965 000	1 732 000	699 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 616 000	16 443 000	15 432 000	8 414 000
Total Current Assets	34 184 000	34 811 000	22 441 000	12 208 000
Total Assets	49 388 000	38 776 000	24 173 000	12 907 000
Total Equity	19 792 000	16 567 000	7 250 000	33 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	0	0	0
Creditors	2 072 000	3 827 000	1 731 000	1 328 000
Unpaid Taxes	7 275 000	5 676 000	3 111 000	1 867 000
Dividends	6 000 000	0	0	12 050 000
Other Current Debt	17 654 000	10 501 000	10 031 000	2 156 000
Total Current Debt	29 543 000	22 209 000	16 923 000	12 875 000
Total Equity and Debt	49 388 000	38 776 000	24 173 000	12 907 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,34 %	56,24 %	99,56 %	18 569,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,3 %	19,95 %	26,87 %	27,95 %
Current Ratio	1,16	1,57	1,33	0,95
Quick Ratio	1,16	1,57	1,33	0,95
Equity Ratio	0,4	0,43	0,3	0
Gross Profit Margin	84,52 %	78,36 %	85,58 %	90,23 %