SEIM HELSETJENESTER AS

7100 RISSA

Finances

Share Ownership

Return on Equity

34,87 %

Current Ratio

11,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 300 000	887 000	812 000	534 000
Net Income	1 031 000	687 000	628 000	412 000
Total Assets	3 248 000	2 119 000	1 415 000	726 000
Total Equity	2 957 000	1 925 000	1 238 000	610 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 300 000	887 000	812 000	534 000
Expenditure	5 000	6 000	6 000	6 000
Operating Profit	1 295 000	881 000	805 000	529 000
Financial Income	28 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	28 000	0	−1 000	0
Earnings Before Tax	1 322 000	881 000	805 000	529 000
Tax	291 000	194 000	177 000	116 000
Net Income	1 031 000	687 000	628 000	412 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 248 000	2 119 000	1 415 000	726 000
Total Assets	3 248 000	2 119 000	1 415 000	726 000
Total Retained Equity	2 927 000	1 895 000	1 208 000	580 000
Total Equity	2 957 000	1 925 000	1 238 000	610 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	291 000	194 000	177 000	116 000
Total Equity and Debt	3 248 000	2 119 000	1 415 000	726 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 300 000	887 000	812 000	534 000
Other Income	0	0	0	0
Revenue	1 300 000	887 000	812 000	534 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 000	6 000	6 000	6 000
Operating Profit	1 295 000	881 000	805 000	529 000
Financial Income	28 000	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	28 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	1 031 000	687 000	628 000	412 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 564 000	2 119 000	1 398 000	599 000
Total Current Assets	3 248 000	2 119 000	1 415 000	726 000
Total Assets	3 248 000	2 119 000	1 415 000	726 000
Total Equity	2 957 000	1 925 000	1 238 000	610 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	291 000	194 000	177 000	116 000
Total Equity and Debt	3 248 000	2 119 000	1 415 000	726 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,87 %	35,69 %	50,73 %	67,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,62 %	99,32 %	99,14 %	99,06 %
Current Ratio	11,16	10,92	7,99	6,26
Quick Ratio	11,16	10,92	7,99	6,26
Equity Ratio	0,91	0,91	0,87	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %