SASU NORWAY AS

1067 OSLO

Finances

Share Ownership

Return on Equity

38 %

Current Ratio

4,84

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 177 000	1 467 000	1 884 000	1 772 000
Net Income	361 000	−72 000	344 000	242 000
Total Assets	1 219 000	791 000	1 002 000	724 000
Total Equity	950 000	588 000	660 000	466 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 177 000	1 467 000	1 884 000	1 772 000
Expenditure	1 715 000	1 517 000	1 421 000	1 595 000
Operating Profit	462 000	−50 000	464 000	177 000
Financial Income	0	10 000	0	148 000
Financial Costs	0	32 000	23 000	43 000
Financial Balance	0	−22 000	−23 000	105 000
Earnings Before Tax	462 000	−72 000	441 000	282 000
Tax	101 000	0	97 000	40 000
Net Income	361 000	−72 000	344 000	242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 219 000	791 000	1 002 000	724 000
Total Assets	1 219 000	791 000	1 002 000	724 000
Total Retained Equity	920 000	558 000	630 000	436 000
Total Equity	950 000	588 000	660 000	466 000
Total Long-Term Debt	18 000	0	0	0
Total Current Debt	252 000	203 000	342 000	258 000
Total Equity and Debt	1 219 000	791 000	1 002 000	724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 177 000	1 467 000	1 884 000	1 772 000
Other Income	0	0	0	0
Revenue	2 177 000	1 467 000	1 884 000	1 772 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 383 000	1 119 000	1 147 000	1 093 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 715 000	1 517 000	1 421 000	1 595 000
Operating Profit	462 000	−50 000	464 000	177 000
Financial Income	0	10 000	0	148 000
Financial Costs	0	32 000	23 000	43 000
Financial Balance	0	−22 000	−23 000	105 000
Dividends	0	0	0	0
Net Income	361 000	−72 000	344 000	242 000

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	570 000	573 000	837 000	520 000
Total Current Assets	1 219 000	791 000	1 002 000	724 000
Total Assets	1 219 000	791 000	1 002 000	724 000
Total Equity	950 000	588 000	660 000	466 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 000	0	0	0
Creditors	6 000	13 000	0	0
Unpaid Taxes	18 000	87 000	71 000	92 000
Dividends	0	0	0	0
Other Current Debt	127 000	103 000	173 000	126 000
Total Current Debt	252 000	203 000	342 000	258 000
Total Equity and Debt	1 219 000	791 000	1 002 000	724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38 %	−12,24 %	52,12 %	51,93 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	21,22 %	−3,41 %	24,63 %	9,99 %
Current Ratio	4,84	3,9	2,93	2,81
Quick Ratio	4,84	3,9	2,93	2,81
Equity Ratio	0,78	0,74	0,66	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %