OWNOMICS AS

0183 OSLO

Finances

Share Ownership

Return on Equity

11,76 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 578 000	1 473 000	1 231 000	1 022 000
Net Income	6 000	9 000	12 000	141 000
Total Assets	1 973 000	1 509 000	1 398 000	715 000
Total Equity	51 000	45 000	37 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 578 000	1 473 000	1 231 000	1 022 000
Expenditure	1 579 000	1 460 000	1 214 000	874 000
Operating Profit	0	14 000	17 000	147 000
Financial Income	11 000	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	10 000	0	−1 000	−1 000
Earnings Before Tax	10 000	14 000	16 000	146 000
Tax	4 000	5 000	4 000	5 000
Net Income	6 000	9 000	12 000	141 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	30 000	55 000	12 000
Total Current Assets	1 921 000	1 478 000	1 343 000	703 000
Total Assets	1 973 000	1 509 000	1 398 000	715 000
Total Retained Equity	21 000	15 000	7 000	−5 000
Total Equity	51 000	45 000	37 000	25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 922 000	1 463 000	1 361 000	690 000
Total Equity and Debt	1 973 000	1 509 000	1 398 000	715 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 578 000	1 473 000	1 231 000	1 022 000
Other Income	0	0	0	0
Revenue	1 578 000	1 473 000	1 231 000	1 022 000
Cost of Goods Sold	145 000	112 000	257 000	12 000
Salary Costs	1 021 000	1 015 000	492 000	60 000
Depreciation	22 000	25 000	20 000	11 000
Impairment	0	0	0	0
Expenditure	1 579 000	1 460 000	1 214 000	874 000
Operating Profit	0	14 000	17 000	147 000
Financial Income	11 000	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	10 000	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	6 000	9 000	12 000	141 000

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	52 000	30 000	55 000	12 000
Total Tangible Assets	52 000	30 000	55 000	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	30 000	55 000	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	489 000	399 000	714 000	223 000
Total Current Assets	1 921 000	1 478 000	1 343 000	703 000
Total Assets	1 973 000	1 509 000	1 398 000	715 000
Total Equity	51 000	45 000	37 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	8 000	11 000	23 000
Unpaid Taxes	61 000	43 000	−22 000	7 000
Dividends	0	0	0	0
Other Current Debt	1 811 000	1 399 000	1 361 000	655 000
Total Current Debt	1 922 000	1 463 000	1 361 000	690 000
Total Equity and Debt	1 973 000	1 509 000	1 398 000	715 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,76 %	20 %	32,43 %	564 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0 %	0,95 %	1,38 %	14,38 %
Current Ratio	1	1,01	0,99	1,02
Quick Ratio	1	1,01	0,99	1,02
Equity Ratio	0,03	0,03	0,03	0,03
Gross Profit Margin	90,81 %	92,4 %	79,12 %	98,83 %