ANOR AS

3074 SANDE I VESTFOLD

Finances

Return on Equity

769,94 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 953 000	24 043 000	40 742 000	24 025 000
Net Income	9 809 000	2 170 000	10 445 000	4 879 000
Total Assets	15 667 000	8 943 000	20 964 000	13 650 000
Total Equity	1 274 000	2 965 000	4 496 000	5 551 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 953 000	24 043 000	40 742 000	24 025 000
Expenditure	39 120 000	21 162 000	27 281 000	17 816 000
Operating Profit	12 833 000	2 881 000	13 462 000	6 210 000
Financial Income	50 000	20 000	35 000	49 000
Financial Costs	36 000	11 000	32 000	5 000
Financial Balance	14 000	9 000	3 000	44 000
Earnings Before Tax	12 847 000	2 890 000	13 464 000	6 253 000
Tax	3 038 000	720 000	3 020 000	1 374 000
Net Income	9 809 000	2 170 000	10 445 000	4 879 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 107 000	2 405 000	3 620 000	2 857 000
Total Current Assets	12 560 000	6 538 000	17 345 000	10 793 000
Total Assets	15 667 000	8 943 000	20 964 000	13 650 000
Total Retained Equity	1 124 000	2 815 000	4 346 000	5 401 000
Total Equity	1 274 000	2 965 000	4 496 000	5 551 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 393 000	5 978 000	16 469 000	8 099 000
Total Equity and Debt	15 667 000	8 943 000	20 964 000	13 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 610 000	23 161 000	40 717 000	24 025 000
Other Income	343 000	883 000	25 000	0
Revenue	51 953 000	24 043 000	40 742 000	24 025 000
Cost of Goods Sold	18 481 000	6 756 000	11 282 000	8 287 000
Salary Costs	14 480 000	10 654 000	11 629 000	7 478 000
Depreciation	556 000	888 000	962 000	681 000
Impairment	0	0	0	0
Expenditure	39 120 000	21 162 000	27 281 000	17 816 000
Operating Profit	12 833 000	2 881 000	13 462 000	6 210 000
Financial Income	50 000	20 000	35 000	49 000
Financial Costs	36 000	11 000	32 000	5 000
Financial Balance	14 000	9 000	3 000	44 000
Dividends	11 500 000	3 700 000	11 500 000	4 000 000
Net Income	9 809 000	2 170 000	10 445 000	4 879 000

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	2 312 000	1 579 000	2 523 000	1 674 000
Total Tangible Assets	2 312 000	1 579 000	2 523 000	1 674 000
Total Fiancial Fixed Assets	795 000	826 000	1 097 000	1 183 000
Total Fixed Assets	3 107 000	2 405 000	3 620 000	2 857 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 102 000	930 000	6 158 000	6 318 000
Total Current Assets	12 560 000	6 538 000	17 345 000	10 793 000
Total Assets	15 667 000	8 943 000	20 964 000	13 650 000
Total Equity	1 274 000	2 965 000	4 496 000	5 551 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 103 000	555 000	1 205 000	383 000
Unpaid Taxes	1 560 000	1 808 000	3 108 000	1 641 000
Dividends	11 500 000	3 700 000	11 500 000	4 000 000
Other Current Debt	1 192 000	1 894 000	836 000	700 000
Total Current Debt	14 393 000	5 978 000	16 469 000	8 099 000
Total Equity and Debt	15 667 000	8 943 000	20 964 000	13 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	769,94 %	73,19 %	232,32 %	87,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,7 %	11,98 %	33,04 %	25,85 %
Current Ratio	0,87	1,09	1,05	1,33
Quick Ratio	0,87	1,09	1,05	1,33
Equity Ratio	0,08	0,33	0,21	0,41
Gross Profit Margin	64,43 %	71,9 %	72,31 %	65,51 %