POPJOY BOOKING AS

0361 OSLO

Finances

Share Ownership

Return on Equity

36,77 %

Current Ratio

4,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 561 000	835 000	679 000	1 624 000
Net Income	253 000	173 000	79 000	84 000
Total Assets	870 000	587 000	401 000	359 000
Total Equity	688 000	435 000	262 000	182 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 561 000	835 000	679 000	1 624 000
Expenditure	2 230 000	613 000	577 000	1 516 000
Operating Profit	331 000	222 000	102 000	108 000
Financial Income	2 000	0	0	1 000
Financial Costs	8 000	0	0	2 000
Financial Balance	−6 000	0	0	−1 000
Earnings Before Tax	324 000	222 000	102 000	107 000
Tax	71 000	49 000	22 000	24 000
Net Income	253 000	173 000	79 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	870 000	587 000	401 000	359 000
Total Assets	870 000	587 000	401 000	359 000
Total Retained Equity	669 000	416 000	242 000	163 000
Total Equity	688 000	435 000	262 000	182 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	182 000	152 000	139 000	176 000
Total Equity and Debt	870 000	587 000	401 000	359 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 561 000	835 000	365 000	1 624 000
Other Income	0	0	314 000	0
Revenue	2 561 000	835 000	679 000	1 624 000
Cost of Goods Sold	1 345 000	395 000	114 000	774 000
Salary Costs	658 000	60 000	310 000	471 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 230 000	613 000	577 000	1 516 000
Operating Profit	331 000	222 000	102 000	108 000
Financial Income	2 000	0	0	1 000
Financial Costs	8 000	0	0	2 000
Financial Balance	−6 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	253 000	173 000	79 000	84 000

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	660 000	502 000	383 000	302 000
Total Current Assets	870 000	587 000	401 000	359 000
Total Assets	870 000	587 000	401 000	359 000
Total Equity	688 000	435 000	262 000	182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−32 000	31 000	1 000	19 000
Unpaid Taxes	61 000	15 000	17 000	44 000
Dividends	0	0	0	0
Other Current Debt	81 000	57 000	97 000	81 000
Total Current Debt	182 000	152 000	139 000	176 000
Total Equity and Debt	870 000	587 000	401 000	359 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,77 %	39,77 %	30,15 %	46,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,92 %	26,59 %	15,02 %	6,65 %
Current Ratio	4,78	3,86	2,88	2,04
Quick Ratio	4,78	3,86	2,88	2,04
Equity Ratio	0,79	0,74	0,65	0,51
Gross Profit Margin	47,48 %	52,69 %	83,21 %	52,34 %