DATUM SURVEY AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

19,77 %

Current Ratio

2,08

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 777 000	2 126 000	2 060 000	1 784 000
Net Income	261 000	683 000	194 000	275 000
Total Assets	1 850 000	1 692 000	879 000	995 000
Total Equity	1 320 000	1 059 000	376 000	183 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 777 000	2 126 000	2 060 000	1 784 000
Expenditure	2 442 000	1 250 000	1 812 000	1 465 000
Operating Profit	335 000	876 000	249 000	319 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	334 000	876 000	249 000	319 000
Tax	74 000	193 000	55 000	44 000
Net Income	261 000	683 000	194 000	275 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	780 000	888 000	147 000	196 000
Total Current Assets	1 070 000	804 000	732 000	798 000
Total Assets	1 850 000	1 692 000	879 000	995 000
Total Retained Equity	1 295 000	1 035 000	352 000	158 000
Total Equity	1 320 000	1 059 000	376 000	183 000
Total Long-Term Debt	15 000	23 000	3 000	5 000
Total Current Debt	515 000	611 000	500 000	807 000
Total Equity and Debt	1 850 000	1 692 000	879 000	995 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 777 000	2 126 000	2 060 000	1 784 000
Other Income	0	0	0	0
Revenue	2 777 000	2 126 000	2 060 000	1 784 000
Cost of Goods Sold	505 000	27 000	0	0
Salary Costs	1 322 000	689 000	1 243 000	1 124 000
Depreciation	236 000	128 000	50 000	50 000
Impairment	0	0	0	0
Expenditure	2 442 000	1 250 000	1 812 000	1 465 000
Operating Profit	335 000	876 000	249 000	319 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	261 000	683 000	194 000	275 000

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	780 000	888 000	147 000	196 000
Total Tangible Assets	780 000	888 000	147 000	196 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	780 000	888 000	147 000	196 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	704 000	430 000	458 000	694 000
Total Current Assets	1 070 000	804 000	732 000	798 000
Total Assets	1 850 000	1 692 000	879 000	995 000
Total Equity	1 320 000	1 059 000	376 000	183 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	23 000	3 000	5 000
Creditors	124 000	17 000	51 000	61 000
Unpaid Taxes	187 000	175 000	164 000	224 000
Dividends	0	0	0	0
Other Current Debt	123 000	246 000	227 000	483 000
Total Current Debt	515 000	611 000	500 000	807 000
Total Equity and Debt	1 850 000	1 692 000	879 000	995 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,77 %	64,49 %	51,6 %	150,27 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0,03
Operating Profit Margin	12,06 %	41,2 %	12,09 %	17,88 %
Current Ratio	2,08	1,32	1,46	0,99
Quick Ratio	2,08	1,32	1,46	0,99
Equity Ratio	0,71	0,63	0,43	0,18
Gross Profit Margin	81,81 %	98,73 %	100 %	100 %