INCENTIVE AS

0164 OSLO

Finances

Share Ownership

Return on Equity

801,86 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	190 443 000	216 194 000	365 270 000	145 353 000
Net Income	119 221 000	147 502 000	270 316 000	98 100 000
Total Assets	119 689 000	166 407 000	338 252 000	147 679 000
Total Equity	14 868 000	15 141 000	27 349 000	12 429 000

Income (NOK)	2022	2021	2020	2019
Revenue	190 443 000	216 194 000	365 270 000	145 353 000
Expenditure	26 820 000	23 024 000	25 684 000	19 559 000
Operating Profit	163 622 000	193 170 000	339 585 000	125 794 000
Financial Income	2 773 000	6 610 000	21 716 000	6 428 000
Financial Costs	6 324 000	3 703 000	4 604 000	2 357 000
Financial Balance	−3 551 000	2 907 000	17 112 000	4 071 000
Earnings Before Tax	160 071 000	196 077 000	356 698 000	129 865 000
Tax	40 851 000	48 575 000	86 382 000	31 765 000
Net Income	119 221 000	147 502 000	270 316 000	98 100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	745 000	1 023 000	1 318 000	1 127 000
Total Current Assets	118 944 000	165 384 000	336 934 000	146 552 000
Total Assets	119 689 000	166 407 000	338 252 000	147 679 000
Total Retained Equity	6 329 000	6 603 000	18 811 000	0
Total Equity	14 868 000	15 141 000	27 349 000	12 429 000
Total Long-Term Debt	0	9 000	730 000	168 000
Total Current Debt	104 821 000	151 257 000	310 173 000	135 082 000
Total Equity and Debt	119 689 000	166 407 000	338 252 000	147 679 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	190 443 000	216 194 000	365 270 000	145 353 000
Other Income	0	0	0	0
Revenue	190 443 000	216 194 000	365 270 000	145 353 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 350 000	10 616 000	10 428 000	9 121 000
Depreciation	377 000	377 000	379 000	111 000
Impairment	0	0	0	0
Expenditure	26 820 000	23 024 000	25 684 000	19 559 000
Operating Profit	163 622 000	193 170 000	339 585 000	125 794 000
Financial Income	2 773 000	6 610 000	21 716 000	6 428 000
Financial Costs	6 324 000	3 703 000	4 604 000	2 357 000
Financial Balance	−3 551 000	2 907 000	17 112 000	4 071 000
Dividends	119 184 000	159 432 000	215 280 000	97 656 000
Net Income	119 221 000	147 502 000	270 316 000	98 100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	0	0	14 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	720 000	1 023 000	1 318 000	1 113 000
Total Tangible Assets	720 000	1 023 000	1 318 000	1 113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	745 000	1 023 000	1 318 000	1 127 000
Stock	0	0	0	0
Total Investments	11 855 000	14 857 000	55 415 000	12 518 000
Cash, Bank	90 794 000	102 967 000	38 590 000	42 522 000
Total Current Assets	118 944 000	165 384 000	336 934 000	146 552 000
Total Assets	119 689 000	166 407 000	338 252 000	147 679 000
Total Equity	14 868 000	15 141 000	27 349 000	12 429 000
Short-Term Group Debt	0	0	0	164 000
Total Long-Term Debt	0	9 000	730 000	168 000
Creditors	382 000	579 000	789 000	605 000
Unpaid Taxes	1 507 000	1 312 000	1 546 000	1 033 000
Dividends	119 184 000	159 432 000	215 280 000	97 656 000
Other Current Debt	3 351 000	2 763 000	6 449 000	3 859 000
Total Current Debt	104 821 000	151 257 000	310 173 000	135 082 000
Total Equity and Debt	119 689 000	166 407 000	338 252 000	147 679 000

Financial indicators	2022	2021	2020	2019
Return on Equity	801,86 %	974,19 %	988,39 %	789,28 %
Debt-to-Equity Ratio	0	0	0,03	0,01
Operating Profit Margin	85,92 %	89,35 %	92,97 %	86,54 %
Current Ratio	1,13	1,09	1,09	1,08
Quick Ratio	1,13	1,09	1,09	1,08
Equity Ratio	0,12	0,09	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %