ENTER NORWAY ACCOUNTING AS

0165 OSLO

Finances

Share Ownership

Return on Equity

59,9 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 125 000	4 303 000	3 777 000	1 912 000
Net Income	575 000	461 000	335 000	155 000
Total Assets	2 255 000	1 692 000	1 309 000	565 000
Total Equity	960 000	386 000	524 000	189 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 125 000	4 303 000	3 777 000	1 912 000
Expenditure	4 393 000	3 713 000	3 327 000	1 713 000
Operating Profit	732 000	589 000	450 000	198 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	3 000	9 000	9 000	2 000
Financial Balance	0	−6 000	−7 000	−1 000
Earnings Before Tax	733 000	583 000	443 000	198 000
Tax	158 000	122 000	108 000	43 000
Net Income	575 000	461 000	335 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	211 000	211 000	0	0
Total Current Assets	2 044 000	1 481 000	1 309 000	565 000
Total Assets	2 255 000	1 692 000	1 309 000	565 000
Total Retained Equity	930 000	356 000	494 000	159 000
Total Equity	960 000	386 000	524 000	189 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 294 000	1 307 000	785 000	376 000
Total Equity and Debt	2 255 000	1 692 000	1 309 000	565 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 125 000	4 302 000	3 777 000	1 912 000
Other Income	0	0	0	0
Revenue	5 125 000	4 303 000	3 777 000	1 912 000
Cost of Goods Sold	1 144 000	1 169 000	1 698 000	1 229 000
Salary Costs	2 399 000	1 855 000	1 260 000	401 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 393 000	3 713 000	3 327 000	1 713 000
Operating Profit	732 000	589 000	450 000	198 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	3 000	9 000	9 000	2 000
Financial Balance	0	−6 000	−7 000	−1 000
Dividends	0	600 000	0	0
Net Income	575 000	461 000	335 000	155 000

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	211 000	211 000	0	0
Total Fixed Assets	211 000	211 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 162 000	639 000	560 000	173 000
Total Current Assets	2 044 000	1 481 000	1 309 000	565 000
Total Assets	2 255 000	1 692 000	1 309 000	565 000
Total Equity	960 000	386 000	524 000	189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	311 000	400 000	221 000	107 000
Unpaid Taxes	250 000	216 000	217 000	166 000
Dividends	0	600 000	0	0
Other Current Debt	575 000	369 000	240 000	61 000
Total Current Debt	1 294 000	1 307 000	785 000	376 000
Total Equity and Debt	2 255 000	1 692 000	1 309 000	565 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,9 %	119,43 %	63,93 %	82,01 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,28 %	13,69 %	11,91 %	10,36 %
Current Ratio	1,58	1,13	1,67	1,5
Quick Ratio	1,58	1,13	1,67	1,5
Equity Ratio	0,43	0,23	0,4	0,33
Gross Profit Margin	77,68 %	72,83 %	55,04 %	35,72 %