NORSK PATENTBYRÅ AS

0255 OSLO

Finances

Return on Equity

17,61 %

Current Ratio

4,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 006 000	7 936 000	7 567 000	7 486 000
Net Income	1 032 000	1 425 000	1 934 000	1 069 000
Total Assets	6 974 000	6 409 000	6 213 000	4 833 000
Total Equity	5 861 000	5 329 000	5 104 000	3 950 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 006 000	7 936 000	7 567 000	7 486 000
Expenditure	6 651 000	6 079 000	5 126 000	6 100 000
Operating Profit	1 355 000	1 857 000	2 440 000	1 387 000
Financial Income	26 000	24 000	58 000	39 000
Financial Costs	44 000	48 000	55 000	55 000
Financial Balance	−18 000	−24 000	3 000	−16 000
Earnings Before Tax	1 336 000	1 833 000	2 444 000	1 371 000
Tax	304 000	408 000	510 000	302 000
Net Income	1 032 000	1 425 000	1 934 000	1 069 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 379 000	2 528 000	2 677 000	2 195 000
Total Current Assets	4 595 000	3 880 000	3 535 000	2 639 000
Total Assets	6 974 000	6 409 000	6 213 000	4 833 000
Total Retained Equity	5 761 000	5 229 000	5 004 000	3 850 000
Total Equity	5 861 000	5 329 000	5 104 000	3 950 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 114 000	1 080 000	1 109 000	883 000
Total Equity and Debt	6 974 000	6 409 000	6 213 000	4 833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 006 000	7 936 000	7 567 000	7 486 000
Other Income	0	0	0	0
Revenue	8 006 000	7 936 000	7 567 000	7 486 000
Cost of Goods Sold	2 157 000	2 121 000	2 063 000	2 007 000
Salary Costs	3 382 000	2 842 000	2 017 000	3 071 000
Depreciation	149 000	149 000	96 000	68 000
Impairment	0	0	0	0
Expenditure	6 651 000	6 079 000	5 126 000	6 100 000
Operating Profit	1 355 000	1 857 000	2 440 000	1 387 000
Financial Income	26 000	24 000	58 000	39 000
Financial Costs	44 000	48 000	55 000	55 000
Financial Balance	−18 000	−24 000	3 000	−16 000
Dividends	0	0	0	0
Net Income	1 032 000	1 425 000	1 934 000	1 069 000

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	379 000	528 000	677 000	195 000
Total Tangible Assets	379 000	528 000	677 000	195 000
Total Fiancial Fixed Assets	2 000 000	2 000 000	2 000 000	2 000 000
Total Fixed Assets	2 379 000	2 528 000	2 677 000	2 195 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	669 000	36 000	707 000	1 172 000
Total Current Assets	4 595 000	3 880 000	3 535 000	2 639 000
Total Assets	6 974 000	6 409 000	6 213 000	4 833 000
Total Equity	5 861 000	5 329 000	5 104 000	3 950 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	47 000	32 000	30 000	55 000
Unpaid Taxes	459 000	392 000	406 000	282 000
Dividends	0	0	0	0
Other Current Debt	303 000	248 000	162 000	245 000
Total Current Debt	1 114 000	1 080 000	1 109 000	883 000
Total Equity and Debt	6 974 000	6 409 000	6 213 000	4 833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,61 %	26,74 %	37,89 %	27,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,92 %	23,4 %	32,25 %	18,53 %
Current Ratio	4,12	3,59	3,19	2,99
Quick Ratio	4,12	3,59	3,19	2,99
Equity Ratio	0,84	0,83	0,82	0,82
Gross Profit Margin	73,06 %	73,27 %	72,74 %	73,19 %