AGNITO AS

0161 OSLO

Finances

Share Ownership

Return on Equity

85,8 %

Current Ratio

1,5

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 665 000	5 753 000	6 081 000	3 352 000
Net Income	961 000	1 100 000	1 118 000	361 000
Total Assets	4 041 000	4 004 000	3 952 000	2 266 000
Total Equity	1 120 000	1 120 000	1 000 000	952 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 665 000	5 753 000	6 081 000	3 352 000
Expenditure	4 398 000	4 330 000	4 635 000	2 878 000
Operating Profit	1 266 000	1 422 000	1 446 000	474 000
Financial Income	0	0	1 000	1 000
Financial Costs	23 000	11 000	13 000	10 000
Financial Balance	−23 000	−11 000	−12 000	−9 000
Earnings Before Tax	1 244 000	1 411 000	1 434 000	464 000
Tax	283 000	312 000	316 000	103 000
Net Income	961 000	1 100 000	1 118 000	361 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	560 000	368 000	492 000	558 000
Total Current Assets	3 481 000	3 636 000	3 460 000	1 708 000
Total Assets	4 041 000	4 004 000	3 952 000	2 266 000
Total Retained Equity	1 000 000	1 000 000	970 000	922 000
Total Equity	1 120 000	1 120 000	1 000 000	952 000
Total Long-Term Debt	602 000	384 000	452 000	509 000
Total Current Debt	2 319 000	2 500 000	2 500 000	805 000
Total Equity and Debt	4 041 000	4 004 000	3 952 000	2 266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 563 000	5 753 000	6 081 000	3 352 000
Other Income	102 000	0	0	0
Revenue	5 665 000	5 753 000	6 081 000	3 352 000
Cost of Goods Sold	0	54 000	0	0
Salary Costs	3 584 000	3 693 000	3 770 000	2 213 000
Depreciation	127 000	102 000	102 000	30 000
Impairment	0	0	0	0
Expenditure	4 398 000	4 330 000	4 635 000	2 878 000
Operating Profit	1 266 000	1 422 000	1 446 000	474 000
Financial Income	0	0	1 000	1 000
Financial Costs	23 000	11 000	13 000	10 000
Financial Balance	−23 000	−11 000	−12 000	−9 000
Dividends	952 000	1 054 000	1 069 000	0
Net Income	961 000	1 100 000	1 118 000	361 000

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	560 000	368 000	471 000	548 000
Total Tangible Assets	560 000	368 000	471 000	548 000
Total Fiancial Fixed Assets	0	0	21 000	10 000
Total Fixed Assets	560 000	368 000	492 000	558 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 512 000	2 852 000	2 719 000	1 228 000
Total Current Assets	3 481 000	3 636 000	3 460 000	1 708 000
Total Assets	4 041 000	4 004 000	3 952 000	2 266 000
Total Equity	1 120 000	1 120 000	1 000 000	952 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	602 000	384 000	452 000	509 000
Creditors	24 000	30 000	13 000	31 000
Unpaid Taxes	571 000	543 000	557 000	330 000
Dividends	952 000	1 054 000	1 069 000	0
Other Current Debt	509 000	557 000	546 000	361 000
Total Current Debt	2 319 000	2 500 000	2 500 000	805 000
Total Equity and Debt	4 041 000	4 004 000	3 952 000	2 266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,8 %	98,21 %	111,8 %	37,92 %
Debt-to-Equity Ratio	0,54	0,34	0,45	0,53
Operating Profit Margin	22,35 %	24,72 %	23,78 %	14,14 %
Current Ratio	1,5	1,45	1,38	2,12
Quick Ratio	1,5	1,45	1,38	2,12
Equity Ratio	0,28	0,28	0,25	0,42
Gross Profit Margin	100 %	99,06 %	100 %	100 %