POINT TAKEN AS

0154 OSLO

Finances

Share Ownership

Return on Equity

216,42 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	104 328 000	75 331 000	64 527 000	55 204 000
Net Income	10 347 000	5 885 000	6 293 000	5 484 000
Total Assets	39 341 000	27 905 000	24 209 000	20 657 000
Total Equity	4 781 000	4 634 000	4 359 000	3 898 000

Income (NOK)	2022	2021	2020	2019
Revenue	104 328 000	75 331 000	64 527 000	55 204 000
Expenditure	91 257 000	67 788 000	56 489 000	48 269 000
Operating Profit	13 070 000	7 543 000	8 038 000	6 935 000
Financial Income	245 000	20 000	71 000	107 000
Financial Costs	46 000	15 000	34 000	8 000
Financial Balance	199 000	5 000	37 000	99 000
Earnings Before Tax	13 269 000	7 548 000	8 075 000	7 034 000
Tax	2 921 000	1 663 000	1 782 000	1 549 000
Net Income	10 347 000	5 885 000	6 293 000	5 484 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	199 000	85 000	124 000
Total Current Assets	39 238 000	27 706 000	24 123 000	20 533 000
Total Assets	39 341 000	27 905 000	24 209 000	20 657 000
Total Retained Equity	4 449 000	4 302 000	4 027 000	3 561 000
Total Equity	4 781 000	4 634 000	4 359 000	3 898 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	34 560 000	23 271 000	19 850 000	16 760 000
Total Equity and Debt	39 341 000	27 905 000	24 209 000	20 657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	104 328 000	75 331 000	64 527 000	55 204 000
Other Income	0	0	0	0
Revenue	104 328 000	75 331 000	64 527 000	55 204 000
Cost of Goods Sold	19 296 000	14 079 000	8 522 000	3 808 000
Salary Costs	63 273 000	48 008 000	42 834 000	39 153 000
Depreciation	33 000	49 000	42 000	19 000
Impairment	0	0	0	0
Expenditure	91 257 000	67 788 000	56 489 000	48 269 000
Operating Profit	13 070 000	7 543 000	8 038 000	6 935 000
Financial Income	245 000	20 000	71 000	107 000
Financial Costs	46 000	15 000	34 000	8 000
Financial Balance	199 000	5 000	37 000	99 000
Dividends	10 200 000	5 610 000	5 500 000	5 170 000
Net Income	10 347 000	5 885 000	6 293 000	5 484 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	12 000	5 000	2 000
Real Eastate	22 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	31 000	80 000	122 000
Total Tangible Assets	22 000	31 000	80 000	122 000
Total Fiancial Fixed Assets	66 000	156 000	0	0
Total Fixed Assets	102 000	199 000	85 000	124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 919 000	14 505 000	14 851 000	12 764 000
Total Current Assets	39 238 000	27 706 000	24 123 000	20 533 000
Total Assets	39 341 000	27 905 000	24 209 000	20 657 000
Total Equity	4 781 000	4 634 000	4 359 000	3 898 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 651 000	2 690 000	1 188 000	710 000
Unpaid Taxes	9 365 000	6 651 000	5 400 000	4 957 000
Dividends	10 200 000	5 610 000	5 500 000	5 170 000
Other Current Debt	7 420 000	6 650 000	5 976 000	4 432 000
Total Current Debt	34 560 000	23 271 000	19 850 000	16 760 000
Total Equity and Debt	39 341 000	27 905 000	24 209 000	20 657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	216,42 %	127 %	144,37 %	140,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,53 %	10,01 %	12,46 %	12,56 %
Current Ratio	1,14	1,19	1,22	1,23
Quick Ratio	1,14	1,19	1,22	1,23
Equity Ratio	0,12	0,17	0,18	0,19
Gross Profit Margin	81,5 %	81,31 %	86,79 %	93,1 %