SEAMETRY AS

4033 STAVANGER

Finances

Share Ownership

Return on Equity

45,1 %

Current Ratio

2,57

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	1 605 000	1 446 000	599 000
Net Income	373 000	317 000	107 000
Total Assets	1 280 000	844 000	370 000
Total Equity	827 000	454 000	137 000

Income (NOK)	2022	2021	2020
Revenue	1 605 000	1 446 000	599 000
Expenditure	1 129 000	1 039 000	462 000
Operating Profit	476 000	406 000	137 000
Financial Income	2 000	0	0
Financial Costs	0	1 000	0
Financial Balance	2 000	−1 000	0
Earnings Before Tax	478 000	406 000	137 000
Tax	105 000	89 000	30 000
Net Income	373 000	317 000	107 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	133 000	177 000	14 000
Total Current Assets	1 147 000	667 000	356 000
Total Assets	1 280 000	844 000	370 000
Total Retained Equity	797 000	424 000	107 000
Total Equity	827 000	454 000	137 000
Total Long-Term Debt	7 000	7 000	1 000
Total Current Debt	446 000	383 000	232 000
Total Equity and Debt	1 280 000	844 000	370 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 605 000	1 446 000	599 000
Other Income	0	0	0
Revenue	1 605 000	1 446 000	599 000
Cost of Goods Sold	0	0	0
Salary Costs	829 000	843 000	432 000
Depreciation	44 000	31 000	2 000
Impairment	0	0	0
Expenditure	1 129 000	1 039 000	462 000
Operating Profit	476 000	406 000	137 000
Financial Income	2 000	0	0
Financial Costs	0	1 000	0
Financial Balance	2 000	−1 000	0
Dividends	0	0	0
Net Income	373 000	317 000	107 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	133 000	177 000	14 000
Total Tangible Assets	133 000	177 000	14 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	133 000	177 000	14 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	684 000	359 000	202 000
Total Current Assets	1 147 000	667 000	356 000
Total Assets	1 280 000	844 000	370 000
Total Equity	827 000	454 000	137 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	7 000	7 000	1 000
Creditors	3 000	3 000	5 000
Unpaid Taxes	180 000	112 000	153 000
Dividends	0	0	0
Other Current Debt	157 000	185 000	45 000
Total Current Debt	446 000	383 000	232 000
Total Equity and Debt	1 280 000	844 000	370 000

Financial indicators	2022	2021	2020
Return on Equity	45,1 %	69,82 %	78,1 %
Debt-to-Equity Ratio	0,01	0,02	0,01
Operating Profit Margin	29,66 %	28,08 %	22,87 %
Current Ratio	2,57	1,74	1,53
Quick Ratio	2,57	1,74	1,53
Equity Ratio	0,65	0,54	0,37
Gross Profit Margin	100 %	100 %	100 %