OSLO OPPMÅLING AS

0664 OSLO

Finances

Share Ownership

Return on Equity

−21,15 %

Current Ratio

3,55

Debt-to-Equity Ratio

2,98

Key figures (NOK)	2022	2021	2020
Revenue	13 828 000	15 378 000	17 131 000
Net Income	−345 000	323 000	1 834 000
Total Assets	8 589 000	9 194 000	9 552 000
Total Equity	1 631 000	1 976 000	1 659 000

Income (NOK)	2022	2021	2020
Revenue	13 828 000	15 378 000	17 131 000
Expenditure	14 164 000	14 879 000	14 783 000
Operating Profit	−336 000	499 000	2 347 000
Financial Income	22 000	13 000	16 000
Financial Costs	120 000	93 000	1 000
Financial Balance	−98 000	−80 000	15 000
Earnings Before Tax	−434 000	419 000	2 362 000
Tax	−88 000	96 000	528 000
Net Income	−345 000	323 000	1 834 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 162 000	1 243 000	779 000
Total Current Assets	7 427 000	7 951 000	8 773 000
Total Assets	8 589 000	9 194 000	9 552 000
Total Retained Equity	1 601 000	1 946 000	1 629 000
Total Equity	1 631 000	1 976 000	1 659 000
Total Long-Term Debt	4 864 000	4 745 000	4 652 000
Total Current Debt	2 094 000	2 472 000	3 241 000
Total Equity and Debt	8 589 000	9 194 000	9 552 000

Cash flow (NOK)	2022	2021	2020
Sales Income	13 765 000	15 373 000	17 175 000
Other Income	63 000	6 000	−44 000
Revenue	13 828 000	15 378 000	17 131 000
Cost of Goods Sold	100 000	0	17 000
Salary Costs	9 565 000	10 443 000	10 103 000
Depreciation	369 000	464 000	478 000
Impairment	0	0	0
Expenditure	14 164 000	14 879 000	14 783 000
Operating Profit	−336 000	499 000	2 347 000
Financial Income	22 000	13 000	16 000
Financial Costs	120 000	93 000	1 000
Financial Balance	−98 000	−80 000	15 000
Dividends	0	0	0
Net Income	−345 000	323 000	1 834 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	280 000	191 000	99 000
Real Eastate	0	0	0
Machinery and Plant Facilities	340 000	387 000	0
Fixtures	542 000	665 000	681 000
Total Tangible Assets	883 000	1 052 000	681 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 162 000	1 243 000	779 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	4 242 000	4 784 000	5 652 000
Total Current Assets	7 427 000	7 951 000	8 773 000
Total Assets	8 589 000	9 194 000	9 552 000
Total Equity	1 631 000	1 976 000	1 659 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 864 000	4 745 000	4 652 000
Creditors	259 000	213 000	488 000
Unpaid Taxes	886 000	1 084 000	1 165 000
Dividends	0	0	0
Other Current Debt	949 000	987 000	1 009 000
Total Current Debt	2 094 000	2 472 000	3 241 000
Total Equity and Debt	8 589 000	9 194 000	9 552 000

Financial indicators	2022	2021	2020
Return on Equity	−21,15 %	16,35 %	110,55 %
Debt-to-Equity Ratio	2,98	2,4	2,8
Operating Profit Margin	−2,43 %	3,24 %	13,7 %
Current Ratio	3,55	3,22	2,71
Quick Ratio	3,55	3,22	2,71
Equity Ratio	0,19	0,21	0,17
Gross Profit Margin	99,28 %	100 %	99,9 %