ØYELEGE KNUT SALOMONSEN AS

8011 BODØ

Finances

Return on Equity

34,14 %

Current Ratio

2,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 008 000	6 955 000	8 269 000	8 979 000
Net Income	1 978 000	698 000	1 614 000	1 759 000
Total Assets	7 709 000	6 281 000	7 747 000	6 486 000
Total Equity	5 793 000	5 216 000	5 118 000	4 604 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 008 000	6 955 000	8 269 000	8 979 000
Expenditure	2 488 000	6 069 000	6 170 000	6 741 000
Operating Profit	2 520 000	886 000	2 099 000	2 238 000
Financial Income	16 000	5 000	11 000	14 000
Financial Costs	0	1 000	0	1 000
Financial Balance	16 000	4 000	11 000	13 000
Earnings Before Tax	2 536 000	889 000	2 110 000	2 251 000
Tax	558 000	191 000	496 000	492 000
Net Income	1 978 000	698 000	1 614 000	1 759 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 207 000	2 207 000	2 024 000	1 759 000
Total Current Assets	5 502 000	4 074 000	5 723 000	4 727 000
Total Assets	7 709 000	6 281 000	7 747 000	6 486 000
Total Retained Equity	5 693 000	5 116 000	5 018 000	4 504 000
Total Equity	5 793 000	5 216 000	5 118 000	4 604 000
Total Long-Term Debt	0	0	50 000	0
Total Current Debt	1 915 000	1 066 000	2 579 000	1 882 000
Total Equity and Debt	7 709 000	6 281 000	7 747 000	6 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 008 000	6 902 000	8 269 000	8 972 000
Other Income	0	53 000	0	7 000
Revenue	5 008 000	6 955 000	8 269 000	8 979 000
Cost of Goods Sold	21 000	0	0	26 000
Salary Costs	1 281 000	1 236 000	1 221 000	1 239 000
Depreciation	51 000	44 000	28 000	30 000
Impairment	0	0	0	0
Expenditure	2 488 000	6 069 000	6 170 000	6 741 000
Operating Profit	2 520 000	886 000	2 099 000	2 238 000
Financial Income	16 000	5 000	11 000	14 000
Financial Costs	0	1 000	0	1 000
Financial Balance	16 000	4 000	11 000	13 000
Dividends	1 400 000	600 000	1 100 000	1 100 000
Net Income	1 978 000	698 000	1 614 000	1 759 000

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	9 000
Fixtures	457 000	457 000	274 000	0
Total Tangible Assets	457 000	457 000	274 000	9 000
Total Fiancial Fixed Assets	1 750 000	1 750 000	1 750 000	1 750 000
Total Fixed Assets	2 207 000	2 207 000	2 024 000	1 759 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 026 000	3 262 000	4 436 000	3 584 000
Total Current Assets	5 502 000	4 074 000	5 723 000	4 727 000
Total Assets	7 709 000	6 281 000	7 747 000	6 486 000
Total Equity	5 793 000	5 216 000	5 118 000	4 604 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	50 000	0
Creditors	152 000	79 000	763 000	93 000
Unpaid Taxes	87 000	86 000	82 000	87 000
Dividends	1 400 000	600 000	1 100 000	1 100 000
Other Current Debt	119 000	109 000	139 000	110 000
Total Current Debt	1 915 000	1 066 000	2 579 000	1 882 000
Total Equity and Debt	7 709 000	6 281 000	7 747 000	6 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,14 %	13,38 %	31,54 %	38,21 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	50,32 %	12,74 %	25,38 %	24,92 %
Current Ratio	2,87	3,82	2,22	2,51
Quick Ratio	2,87	3,82	2,22	2,51
Equity Ratio	0,75	0,83	0,66	0,71
Gross Profit Margin	99,58 %	100 %	100 %	99,71 %