DIN OPPVEKST AS

1166 OSLO

Finances

Share Ownership

Return on Equity

337,82 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 894 000	10 104 000	7 388 000	5 438 000
Net Income	1 179 000	1 612 000	609 000	250 000
Total Assets	3 541 000	2 933 000	2 080 000	1 311 000
Total Equity	349 000	670 000	58 000	249 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 894 000	10 104 000	7 388 000	5 438 000
Expenditure	10 371 000	8 035 000	6 608 000	5 118 000
Operating Profit	1 522 000	2 069 000	780 000	320 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	1 000
Earnings Before Tax	1 521 000	2 069 000	781 000	320 000
Tax	342 000	457 000	172 000	70 000
Net Income	1 179 000	1 612 000	609 000	250 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	73 000	0	0
Total Current Assets	3 475 000	2 860 000	2 080 000	1 311 000
Total Assets	3 541 000	2 933 000	2 080 000	1 311 000
Total Retained Equity	319 000	640 000	28 000	219 000
Total Equity	349 000	670 000	58 000	249 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 192 000	2 262 000	2 022 000	1 062 000
Total Equity and Debt	3 541 000	2 933 000	2 080 000	1 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 894 000	10 104 000	7 388 000	5 438 000
Other Income	0	0	0	0
Revenue	11 894 000	10 104 000	7 388 000	5 438 000
Cost of Goods Sold	7 425 000	5 160 000	3 583 000	2 185 000
Salary Costs	1 960 000	2 338 000	2 470 000	2 590 000
Depreciation	6 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	10 371 000	8 035 000	6 608 000	5 118 000
Operating Profit	1 522 000	2 069 000	780 000	320 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	1 000
Dividends	1 500 000	1 000 000	800 000	300 000
Net Income	1 179 000	1 612 000	609 000	250 000

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	22 000	28 000	0	0
Total Tangible Assets	22 000	28 000	0	0
Total Fiancial Fixed Assets	45 000	45 000	0	0
Total Fixed Assets	66 000	73 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 192 000	1 844 000	1 377 000	1 199 000
Total Current Assets	3 475 000	2 860 000	2 080 000	1 311 000
Total Assets	3 541 000	2 933 000	2 080 000	1 311 000
Total Equity	349 000	670 000	58 000	249 000
Short-Term Group Debt	129 000	11 000	2 000	0
Total Long-Term Debt	0	0	0	0
Creditors	685 000	293 000	333 000	190 000
Unpaid Taxes	355 000	109 000	174 000	212 000
Dividends	1 500 000	1 000 000	800 000	300 000
Other Current Debt	180 000	392 000	541 000	289 000
Total Current Debt	3 192 000	2 262 000	2 022 000	1 062 000
Total Equity and Debt	3 541 000	2 933 000	2 080 000	1 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	337,82 %	240,6 %	1 050 %	100,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,8 %	20,48 %	10,56 %	5,88 %
Current Ratio	1,09	1,26	1,03	1,23
Quick Ratio	1,09	1,26	1,03	1,23
Equity Ratio	0,1	0,23	0,03	0,19
Gross Profit Margin	37,57 %	48,93 %	51,5 %	59,82 %