ØYELEGE SLAVICA AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

28,48 %

Current Ratio

2,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 262 000	3 777 000	2 392 000	534 000
Net Income	769 000	1 424 000	431 000	52 000
Total Assets	4 008 000	3 440 000	1 951 000	1 683 000
Total Equity	2 700 000	1 931 000	507 000	76 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 262 000	3 777 000	2 392 000	534 000
Expenditure	2 380 000	2 036 000	1 838 000	468 000
Operating Profit	882 000	1 741 000	553 000	66 000
Financial Income	3 000	1 000	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	2 000	−1 000	−1 000	0
Earnings Before Tax	884 000	1 740 000	552 000	66 000
Tax	115 000	316 000	121 000	15 000
Net Income	769 000	1 424 000	431 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	584 000	864 000	1 144 000	1 354 000
Total Current Assets	3 424 000	2 576 000	807 000	329 000
Total Assets	4 008 000	3 440 000	1 951 000	1 683 000
Total Retained Equity	2 676 000	1 907 000	482 000	52 000
Total Equity	2 700 000	1 931 000	507 000	76 000
Total Long-Term Debt	2 000	29 000	55 000	15 000
Total Current Debt	1 306 000	1 480 000	1 389 000	1 592 000
Total Equity and Debt	4 008 000	3 440 000	1 951 000	1 683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 248 000	3 777 000	2 392 000	534 000
Other Income	14 000	0	0	0
Revenue	3 262 000	3 777 000	2 392 000	534 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 591 000	1 324 000	1 178 000	320 000
Depreciation	280 000	280 000	210 000	46 000
Impairment	0	0	0	0
Expenditure	2 380 000	2 036 000	1 838 000	468 000
Operating Profit	882 000	1 741 000	553 000	66 000
Financial Income	3 000	1 000	0	0
Financial Costs	1 000	2 000	1 000	0
Financial Balance	2 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	769 000	1 424 000	431 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	584 000	864 000	1 144 000	1 354 000
Total Intangible Assets	584 000	864 000	1 144 000	1 354 000
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	584 000	864 000	1 144 000	1 354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 412 000	2 566 000	625 000	329 000
Total Current Assets	3 424 000	2 576 000	807 000	329 000
Total Assets	4 008 000	3 440 000	1 951 000	1 683 000
Total Equity	2 700 000	1 931 000	507 000	76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	29 000	55 000	15 000
Creditors	2 000	5 000	1 000	0
Unpaid Taxes	192 000	79 000	67 000	105 000
Dividends	0	0	0	0
Other Current Debt	970 000	1 055 000	1 240 000	1 487 000
Total Current Debt	1 306 000	1 480 000	1 389 000	1 592 000
Total Equity and Debt	4 008 000	3 440 000	1 951 000	1 683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,48 %	73,74 %	85,01 %	68,42 %
Debt-to-Equity Ratio	0	0,02	0,11	0,2
Operating Profit Margin	27,04 %	46,09 %	23,12 %	12,36 %
Current Ratio	2,62	1,74	0,58	0,21
Quick Ratio	2,62	1,74	0,58	0,21
Equity Ratio	0,67	0,56	0,26	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %