DRONEDATA AS

2230 SKOTTERUD

Finances

Share Ownership

Return on Equity

15,27 %

Current Ratio

2,03

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 872 000	1 305 000	1 094 000	540 000
Net Income	73 000	138 000	101 000	141 000
Total Assets	1 142 000	946 000	552 000	482 000
Total Equity	478 000	404 000	267 000	166 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 872 000	1 305 000	1 094 000	540 000
Expenditure	1 760 000	1 111 000	954 000	347 000
Operating Profit	111 000	194 000	140 000	192 000
Financial Income	1 000	0	0	0
Financial Costs	17 000	18 000	10 000	12 000
Financial Balance	−16 000	−18 000	−10 000	−12 000
Earnings Before Tax	94 000	176 000	130 000	180 000
Tax	21 000	39 000	29 000	39 000
Net Income	73 000	138 000	101 000	141 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	331 000	443 000	177 000	224 000
Total Current Assets	811 000	503 000	374 000	258 000
Total Assets	1 142 000	946 000	552 000	482 000
Total Retained Equity	448 000	374 000	237 000	136 000
Total Equity	478 000	404 000	267 000	166 000
Total Long-Term Debt	265 000	346 000	112 000	161 000
Total Current Debt	400 000	196 000	173 000	155 000
Total Equity and Debt	1 142 000	946 000	552 000	482 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 872 000	1 305 000	1 094 000	505 000
Other Income	0	0	0	35 000
Revenue	1 872 000	1 305 000	1 094 000	540 000
Cost of Goods Sold	93 000	36 000	24 000	0
Salary Costs	1 020 000	577 000	506 000	216 000
Depreciation	101 000	77 000	37 000	18 000
Impairment	0	0	0	0
Expenditure	1 760 000	1 111 000	954 000	347 000
Operating Profit	111 000	194 000	140 000	192 000
Financial Income	1 000	0	0	0
Financial Costs	17 000	18 000	10 000	12 000
Financial Balance	−16 000	−18 000	−10 000	−12 000
Dividends	0	0	0	0
Net Income	73 000	138 000	101 000	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	312 000	413 000	136 000	172 000
Total Tangible Assets	312 000	413 000	136 000	172 000
Total Fiancial Fixed Assets	20 000	31 000	41 000	52 000
Total Fixed Assets	331 000	443 000	177 000	224 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	612 000	304 000	231 000	140 000
Total Current Assets	811 000	503 000	374 000	258 000
Total Assets	1 142 000	946 000	552 000	482 000
Total Equity	478 000	404 000	267 000	166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	265 000	346 000	112 000	161 000
Creditors	44 000	36 000	26 000	19 000
Unpaid Taxes	150 000	83 000	71 000	54 000
Dividends	0	0	0	0
Other Current Debt	181 000	46 000	42 000	48 000
Total Current Debt	400 000	196 000	173 000	155 000
Total Equity and Debt	1 142 000	946 000	552 000	482 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,27 %	34,16 %	37,83 %	84,94 %
Debt-to-Equity Ratio	0,55	0,86	0,42	0,97
Operating Profit Margin	5,93 %	14,87 %	12,8 %	35,56 %
Current Ratio	2,03	2,57	2,16	1,66
Quick Ratio	2,03	2,57	2,16	1,66
Equity Ratio	0,42	0,43	0,48	0,34
Gross Profit Margin	95,03 %	97,24 %	97,81 %	100 %