OSLO ACCOUNTING AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

886,73 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 334 000	4 738 000	3 242 000	0
Net Income	869 000	647 000	562 000	−3 000
Total Assets	2 554 000	1 866 000	1 389 000	33 000
Total Equity	98 000	130 000	183 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 334 000	4 738 000	3 242 000	0
Expenditure	5 219 000	3 909 000	2 521 000	6 000
Operating Profit	1 115 000	830 000	721 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 115 000	830 000	720 000	−6 000
Tax	247 000	183 000	159 000	−3 000
Net Income	869 000	647 000	562 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	91 000	22 000	3 000
Total Current Assets	2 484 000	1 775 000	1 367 000	30 000
Total Assets	2 554 000	1 866 000	1 389 000	33 000
Total Retained Equity	74 000	105 000	158 000	−3 000
Total Equity	98 000	130 000	183 000	21 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	2 456 000	1 735 000	1 206 000	12 000
Total Equity and Debt	2 554 000	1 866 000	1 389 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 305 000	4 660 000	3 221 000	0
Other Income	29 000	78 000	22 000	0
Revenue	6 334 000	4 738 000	3 242 000	0
Cost of Goods Sold	336 000	66 000	43 000	0
Salary Costs	4 253 000	3 380 000	2 160 000	0
Depreciation	21 000	9 000	0	0
Impairment	0	0	0	0
Expenditure	5 219 000	3 909 000	2 521 000	6 000
Operating Profit	1 115 000	830 000	721 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	900 000	700 000	400 000	0
Net Income	869 000	647 000	562 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	56 000	0	0
Total Tangible Assets	34 000	56 000	0	0
Total Fiancial Fixed Assets	36 000	35 000	22 000	0
Total Fixed Assets	70 000	91 000	22 000	3 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 810 000	1 132 000	944 000	30 000
Total Current Assets	2 484 000	1 775 000	1 367 000	30 000
Total Assets	2 554 000	1 866 000	1 389 000	33 000
Total Equity	98 000	130 000	183 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	40 000	25 000	64 000	6 000
Unpaid Taxes	536 000	345 000	273 000	0
Dividends	900 000	700 000	400 000	0
Other Current Debt	732 000	484 000	313 000	6 000
Total Current Debt	2 456 000	1 735 000	1 206 000	12 000
Total Equity and Debt	2 554 000	1 866 000	1 389 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	886,73 %	497,69 %	307,1 %	−14,29 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	17,6 %	17,52 %	22,24 %	-
Current Ratio	1,01	1,02	1,13	2,5
Quick Ratio	1,01	1,02	1,13	2,5
Equity Ratio	0,04	0,07	0,13	0,64
Gross Profit Margin	94,7 %	98,61 %	98,67 %	-