ØYELEGE OLSBORG AS

9012 TROMSØ

Finances

Return on Equity

31,28 %

Current Ratio

2,92

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 155 000	7 196 000	6 246 000	3 215 000
Net Income	1 586 000	1 585 000	1 012 000	522 000
Total Assets	8 140 000	7 122 000	6 297 000	5 023 000
Total Equity	5 070 000	3 784 000	3 299 000	2 487 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 155 000	7 196 000	6 246 000	3 215 000
Expenditure	4 907 000	5 186 000	4 887 000	2 503 000
Operating Profit	2 249 000	2 010 000	1 359 000	711 000
Financial Income	46 000	60 000	0	1 000
Financial Costs	222 000	50 000	61 000	43 000
Financial Balance	−176 000	10 000	−61 000	−42 000
Earnings Before Tax	2 073 000	2 020 000	1 298 000	669 000
Tax	488 000	435 000	286 000	147 000
Net Income	1 586 000	1 585 000	1 012 000	522 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 428 000	3 488 000	3 409 000	3 329 000
Total Current Assets	4 712 000	3 633 000	2 888 000	1 694 000
Total Assets	8 140 000	7 122 000	6 297 000	5 023 000
Total Retained Equity	4 970 000	3 684 000	3 199 000	2 387 000
Total Equity	5 070 000	3 784 000	3 299 000	2 487 000
Total Long-Term Debt	1 458 000	1 654 000	1 845 000	1 513 000
Total Current Debt	1 613 000	1 683 000	1 153 000	1 023 000
Total Equity and Debt	8 140 000	7 122 000	6 297 000	5 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	110 000
Other Income	7 155 000	7 196 000	6 246 000	3 105 000
Revenue	7 155 000	7 196 000	6 246 000	3 215 000
Cost of Goods Sold	1 089 000	1 419 000	684 000	123 000
Salary Costs	2 666 000	2 552 000	2 609 000	1 468 000
Depreciation	114 000	99 000	95 000	9 000
Impairment	0	0	0	0
Expenditure	4 907 000	5 186 000	4 887 000	2 503 000
Operating Profit	2 249 000	2 010 000	1 359 000	711 000
Financial Income	46 000	60 000	0	1 000
Financial Costs	222 000	50 000	61 000	43 000
Financial Balance	−176 000	10 000	−61 000	−42 000
Dividends	0	0	0	0
Net Income	1 586 000	1 585 000	1 012 000	522 000

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	828 000	888 000	809 000	729 000
Total Tangible Assets	828 000	888 000	809 000	729 000
Total Fiancial Fixed Assets	2 600 000	2 600 000	2 600 000	2 600 000
Total Fixed Assets	3 428 000	3 488 000	3 409 000	3 329 000
Stock	0	0	0	0
Total Investments	1 592 000	787 000	0	0
Cash, Bank	2 120 000	1 841 000	1 888 000	1 667 000
Total Current Assets	4 712 000	3 633 000	2 888 000	1 694 000
Total Assets	8 140 000	7 122 000	6 297 000	5 023 000
Total Equity	5 070 000	3 784 000	3 299 000	2 487 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 458 000	1 654 000	1 845 000	1 513 000
Creditors	554 000	587 000	254 000	513 000
Unpaid Taxes	163 000	215 000	221 000	218 000
Dividends	0	0	0	0
Other Current Debt	403 000	448 000	394 000	157 000
Total Current Debt	1 613 000	1 683 000	1 153 000	1 023 000
Total Equity and Debt	8 140 000	7 122 000	6 297 000	5 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,28 %	41,89 %	30,68 %	20,99 %
Debt-to-Equity Ratio	0,29	0,44	0,56	0,61
Operating Profit Margin	31,43 %	27,93 %	21,76 %	22,12 %
Current Ratio	2,92	2,16	2,5	1,66
Quick Ratio	2,92	2,16	2,5	1,66
Equity Ratio	0,62	0,53	0,52	0,5
Gross Profit Margin	84,78 %	80,28 %	89,05 %	96,17 %