AUTHENTICA AS

1362 HOSLE

Finances

Share Ownership

Return on Equity

3 576 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 174 000	3 329 000	4 254 000	6 016 000
Net Income	1 788 000	857 000	1 621 000	1 635 000
Total Assets	2 895 000	2 016 000	2 574 000	3 101 000
Total Equity	50 000	50 000	477 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 174 000	3 329 000	4 254 000	6 016 000
Expenditure	1 887 000	2 227 000	2 166 000	3 920 000
Operating Profit	2 287 000	1 101 000	2 088 000	2 095 000
Financial Income	0	0	0	1 000
Financial Costs	−4 000	0	4 000	0
Financial Balance	4 000	0	−4 000	1 000
Earnings Before Tax	2 292 000	1 101 000	2 085 000	2 096 000
Tax	504 000	244 000	464 000	461 000
Net Income	1 788 000	857 000	1 621 000	1 635 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	18 000	33 000
Total Current Assets	2 895 000	2 013 000	2 556 000	3 068 000
Total Assets	2 895 000	2 016 000	2 574 000	3 101 000
Total Retained Equity	9 000	9 000	436 000	31 000
Total Equity	50 000	50 000	477 000	72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 845 000	1 966 000	2 097 000	3 029 000
Total Equity and Debt	2 895 000	2 016 000	2 574 000	3 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 174 000	3 329 000	4 228 000	6 016 000
Other Income	0	0	26 000	0
Revenue	4 174 000	3 329 000	4 254 000	6 016 000
Cost of Goods Sold	313 000	195 000	287 000	1 033 000
Salary Costs	1 258 000	1 637 000	1 328 000	2 002 000
Depreciation	3 000	15 000	15 000	12 000
Impairment	0	0	0	0
Expenditure	1 887 000	2 227 000	2 166 000	3 920 000
Operating Profit	2 287 000	1 101 000	2 088 000	2 095 000
Financial Income	0	0	0	1 000
Financial Costs	−4 000	0	4 000	0
Financial Balance	4 000	0	−4 000	1 000
Dividends	1 788 000	1 284 000	1 215 000	1 706 000
Net Income	1 788 000	857 000	1 621 000	1 635 000

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	3 000	18 000	33 000
Total Tangible Assets	0	3 000	18 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	18 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 218 000	1 853 000	2 481 000	2 291 000
Total Current Assets	2 895 000	2 013 000	2 556 000	3 068 000
Total Assets	2 895 000	2 016 000	2 574 000	3 101 000
Total Equity	50 000	50 000	477 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	160 000	32 000	27 000	47 000
Unpaid Taxes	278 000	249 000	259 000	617 000
Dividends	1 788 000	1 284 000	1 215 000	1 706 000
Other Current Debt	116 000	157 000	131 000	199 000
Total Current Debt	2 845 000	1 966 000	2 097 000	3 029 000
Total Equity and Debt	2 895 000	2 016 000	2 574 000	3 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 576 %	1 714 %	339,83 %	2 270,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	54,79 %	33,07 %	49,08 %	34,82 %
Current Ratio	1,02	1,02	1,22	1,01
Quick Ratio	1,02	1,02	1,22	1,01
Equity Ratio	0,02	0,02	0,19	0,02
Gross Profit Margin	92,5 %	94,14 %	93,25 %	82,83 %