SCAN SURVEY AS

0581 OSLO

Finances

Share Ownership

Return on Equity

130,41 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	69 777 000	58 598 000	61 907 000	59 873 000
Net Income	6 338 000	3 974 000	7 608 000	6 017 000
Total Assets	26 972 000	20 785 000	22 423 000	18 602 000
Total Equity	4 860 000	3 806 000	3 137 000	4 991 000

Income (NOK)	2022	2021	2020	2019
Revenue	69 777 000	58 598 000	61 907 000	59 873 000
Expenditure	61 618 000	53 479 000	52 202 000	52 238 000
Operating Profit	8 159 000	5 120 000	9 706 000	7 636 000
Financial Income	3 000	3 000	26 000	3 000
Financial Costs	12 000	2 000	7 000	48 000
Financial Balance	−9 000	1 000	19 000	−45 000
Earnings Before Tax	8 150 000	5 121 000	9 724 000	7 591 000
Tax	1 811 000	1 147 000	2 116 000	1 575 000
Net Income	6 338 000	3 974 000	7 608 000	6 017 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 180 000	1 676 000	843 000	1 059 000
Total Current Assets	24 792 000	19 109 000	21 580 000	17 544 000
Total Assets	26 972 000	20 785 000	22 423 000	18 602 000
Total Retained Equity	3 340 000	2 286 000	1 617 000	3 470 000
Total Equity	4 860 000	3 806 000	3 137 000	4 991 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 112 000	16 978 000	19 285 000	13 612 000
Total Equity and Debt	26 972 000	20 785 000	22 423 000	18 602 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	69 777 000	58 496 000	61 900 000	59 826 000
Other Income	0	102 000	7 000	47 000
Revenue	69 777 000	58 598 000	61 907 000	59 873 000
Cost of Goods Sold	7 872 000	6 075 000	6 966 000	7 314 000
Salary Costs	43 655 000	38 259 000	36 304 000	35 480 000
Depreciation	731 000	485 000	397 000	989 000
Impairment	0	0	0	0
Expenditure	61 618 000	53 479 000	52 202 000	52 238 000
Operating Profit	8 159 000	5 120 000	9 706 000	7 636 000
Financial Income	3 000	3 000	26 000	3 000
Financial Costs	12 000	2 000	7 000	48 000
Financial Balance	−9 000	1 000	19 000	−45 000
Dividends	5 705 000	3 354 000	7 000 000	3 000 000
Net Income	6 338 000	3 974 000	7 608 000	6 017 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	71 000	142 000	157 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 124 000	1 605 000	700 000	901 000
Total Tangible Assets	2 124 000	1 605 000	700 000	901 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 180 000	1 676 000	843 000	1 059 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 984 000	6 939 000	10 771 000	5 572 000
Total Current Assets	24 792 000	19 109 000	21 580 000	17 544 000
Total Assets	26 972 000	20 785 000	22 423 000	18 602 000
Total Equity	4 860 000	3 806 000	3 137 000	4 991 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 709 000	2 117 000	1 173 000	732 000
Unpaid Taxes	6 988 000	5 456 000	5 772 000	5 409 000
Dividends	5 705 000	3 354 000	7 000 000	3 000 000
Other Current Debt	5 914 000	4 975 000	3 448 000	3 263 000
Total Current Debt	22 112 000	16 978 000	19 285 000	13 612 000
Total Equity and Debt	26 972 000	20 785 000	22 423 000	18 602 000

Financial indicators	2022	2021	2020	2019
Return on Equity	130,41 %	104,41 %	242,52 %	120,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,69 %	8,74 %	15,68 %	12,75 %
Current Ratio	1,12	1,13	1,12	1,29
Quick Ratio	1,12	1,13	1,12	1,29
Equity Ratio	0,18	0,18	0,14	0,27
Gross Profit Margin	88,72 %	89,63 %	88,75 %	87,78 %