ORGANISASJONSPSYKOLOGENE SKARE AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

1 203,64 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 506 000	2 258 000	2 134 000	3 189 000
Net Income	662 000	530 000	356 000	1 006 000
Total Assets	1 391 000	1 130 000	964 000	1 764 000
Total Equity	55 000	82 000	53 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 506 000	2 258 000	2 134 000	3 189 000
Expenditure	1 655 000	1 579 000	1 677 000	1 898 000
Operating Profit	851 000	679 000	458 000	1 291 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	851 000	679 000	457 000	1 290 000
Tax	189 000	150 000	101 000	284 000
Net Income	662 000	530 000	356 000	1 006 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	5 000	6 000	19 000
Total Current Assets	1 384 000	1 125 000	958 000	1 745 000
Total Assets	1 391 000	1 130 000	964 000	1 764 000
Total Retained Equity	5 000	32 000	3 000	7 000
Total Equity	55 000	82 000	53 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 336 000	1 047 000	911 000	1 707 000
Total Equity and Debt	1 391 000	1 130 000	964 000	1 764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 378 000	2 258 000	2 134 000	3 189 000
Other Income	128 000	0	0	0
Revenue	2 506 000	2 258 000	2 134 000	3 189 000
Cost of Goods Sold	211 000	48 000	65 000	156 000
Salary Costs	1 004 000	1 119 000	1 160 000	1 164 000
Depreciation	5 000	7 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	1 655 000	1 579 000	1 677 000	1 898 000
Operating Profit	851 000	679 000	458 000	1 291 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	690 000	500 000	360 000	1 000 000
Net Income	662 000	530 000	356 000	1 006 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	13 000	18 000	24 000
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	−8 000	−12 000	−5 000
Total Fixed Assets	7 000	5 000	6 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 295 000	1 122 000	788 000	1 324 000
Total Current Assets	1 384 000	1 125 000	958 000	1 745 000
Total Assets	1 391 000	1 130 000	964 000	1 764 000
Total Equity	55 000	82 000	53 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	6 000	7 000	−15 000
Unpaid Taxes	319 000	280 000	326 000	318 000
Dividends	690 000	500 000	360 000	1 000 000
Other Current Debt	127 000	111 000	116 000	117 000
Total Current Debt	1 336 000	1 047 000	911 000	1 707 000
Total Equity and Debt	1 391 000	1 130 000	964 000	1 764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 203,64 %	646,34 %	671,7 %	1 764,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	33,96 %	30,07 %	21,46 %	40,48 %
Current Ratio	1,04	1,07	1,05	1,02
Quick Ratio	1,04	1,07	1,05	1,02
Equity Ratio	0,04	0,07	0,05	0,03
Gross Profit Margin	91,58 %	97,87 %	96,95 %	95,11 %