REMIND AS

2390 MOELV

Finances

Share Ownership

Return on Equity

156,9 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	16 247 000	10 290 000	3 142 000
Net Income	4 398 000	1 871 000	539 000
Total Assets	11 564 000	6 852 000	1 984 000
Total Equity	2 803 000	1 905 000	1 034 000

Income (NOK)	2022	2021	2020
Revenue	16 247 000	10 290 000	3 142 000
Expenditure	10 632 000	8 009 000	2 459 000
Operating Profit	5 615 000	2 281 000	683 000
Financial Income	25 000	137 000	10 000
Financial Costs	3 000	2 000	0
Financial Balance	22 000	135 000	10 000
Earnings Before Tax	5 637 000	2 415 000	692 000
Tax	1 239 000	545 000	153 000
Net Income	4 398 000	1 871 000	539 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	603 000	491 000	0
Total Current Assets	10 960 000	6 361 000	1 984 000
Total Assets	11 564 000	6 852 000	1 984 000
Total Retained Equity	2 308 000	1 410 000	539 000
Total Equity	2 803 000	1 905 000	1 034 000
Total Long-Term Debt	0	0	0
Total Current Debt	8 761 000	4 947 000	950 000
Total Equity and Debt	11 564 000	6 852 000	1 984 000

Cash flow (NOK)	2022	2021	2020
Sales Income	13 371 000	9 171 000	0
Other Income	2 876 000	1 119 000	3 142 000
Revenue	16 247 000	10 290 000	3 142 000
Cost of Goods Sold	0	3 030 000	548 000
Salary Costs	5 204 000	3 179 000	1 181 000
Depreciation	101 000	8 000	0
Impairment	0	0	0
Expenditure	10 632 000	8 009 000	2 459 000
Operating Profit	5 615 000	2 281 000	683 000
Financial Income	25 000	137 000	10 000
Financial Costs	3 000	2 000	0
Financial Balance	22 000	135 000	10 000
Dividends	3 500 000	1 000 000	0
Net Income	4 398 000	1 871 000	539 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	391 000	491 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	35 000	0	0
Total Tangible Assets	35 000	0	0
Total Fiancial Fixed Assets	177 000	0	0
Total Fixed Assets	603 000	491 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	10 474 000	5 864 000	1 728 000
Total Current Assets	10 960 000	6 361 000	1 984 000
Total Assets	11 564 000	6 852 000	1 984 000
Total Equity	2 803 000	1 905 000	1 034 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	746 000	497 000	192 000
Unpaid Taxes	932 000	830 000	497 000
Dividends	3 500 000	1 000 000	0
Other Current Debt	2 343 000	2 075 000	109 000
Total Current Debt	8 761 000	4 947 000	950 000
Total Equity and Debt	11 564 000	6 852 000	1 984 000

Financial indicators	2022	2021	2020
Return on Equity	156,9 %	98,22 %	52,13 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	34,56 %	22,17 %	21,74 %
Current Ratio	1,25	1,29	2,09
Quick Ratio	1,25	1,29	2,09
Equity Ratio	0,24	0,28	0,52
Gross Profit Margin	100 %	70,55 %	82,56 %