SCIENTIFIC PERSPECTIVES AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

44,75 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 768 000	1 627 000	1 257 000	677 000
Net Income	460 000	105 000	111 000	123 000
Total Assets	2 067 000	1 191 000	859 000	644 000
Total Equity	1 028 000	769 000	664 000	553 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 768 000	1 627 000	1 257 000	677 000
Expenditure	3 174 000	1 443 000	1 107 000	519 000
Operating Profit	595 000	184 000	150 000	157 000
Financial Income	84 000	0	0	0
Financial Costs	90 000	49 000	8 000	0
Financial Balance	−6 000	−49 000	−8 000	0
Earnings Before Tax	589 000	135 000	142 000	157 000
Tax	130 000	30 000	31 000	35 000
Net Income	460 000	105 000	111 000	123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	171 000	120 000	60 000
Total Current Assets	1 931 000	1 020 000	739 000	583 000
Total Assets	2 067 000	1 191 000	859 000	644 000
Total Retained Equity	998 000	739 000	634 000	523 000
Total Equity	1 028 000	769 000	664 000	553 000
Total Long-Term Debt	0	5 000	2 000	0
Total Current Debt	1 039 000	417 000	194 000	91 000
Total Equity and Debt	2 067 000	1 191 000	859 000	644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 768 000	1 627 000	1 257 000	677 000
Other Income	0	0	0	0
Revenue	3 768 000	1 627 000	1 257 000	677 000
Cost of Goods Sold	63 000	0	2 000	0
Salary Costs	2 226 000	1 178 000	807 000	95 000
Depreciation	76 000	43 000	24 000	27 000
Impairment	0	0	0	0
Expenditure	3 174 000	1 443 000	1 107 000	519 000
Operating Profit	595 000	184 000	150 000	157 000
Financial Income	84 000	0	0	0
Financial Costs	90 000	49 000	8 000	0
Financial Balance	−6 000	−49 000	−8 000	0
Dividends	200 000	0	0	0
Net Income	460 000	105 000	111 000	123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	71 000	117 000	82 000	46 000
Fixtures	63 000	54 000	37 000	12 000
Total Tangible Assets	134 000	171 000	120 000	58 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	135 000	171 000	120 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 573 000	450 000	217 000	339 000
Total Current Assets	1 931 000	1 020 000	739 000	583 000
Total Assets	2 067 000	1 191 000	859 000	644 000
Total Equity	1 028 000	769 000	664 000	553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	5 000	2 000	0
Creditors	75 000	8 000	17 000	6 000
Unpaid Taxes	414 000	107 000	57 000	65 000
Dividends	200 000	0	0	0
Other Current Debt	213 000	276 000	92 000	−19 000
Total Current Debt	1 039 000	417 000	194 000	91 000
Total Equity and Debt	2 067 000	1 191 000	859 000	644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,75 %	13,65 %	16,72 %	22,24 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	15,79 %	11,31 %	11,93 %	23,19 %
Current Ratio	1,86	2,45	3,81	6,41
Quick Ratio	1,86	2,45	3,81	6,41
Equity Ratio	0,5	0,65	0,77	0,86
Gross Profit Margin	98,33 %	100 %	99,84 %	100 %