BEHAVIORLAB AS

0158 OSLO

Finances

Share Ownership

Return on Equity

58,66 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	7 428 000	5 258 000	987 000
Net Income	931 000	467 000	358 000
Total Assets	3 859 000	1 967 000	832 000
Total Equity	1 587 000	856 000	388 000

Income (NOK)	2022	2021	2020
Revenue	7 428 000	5 258 000	987 000
Expenditure	6 231 000	4 660 000	527 000
Operating Profit	1 197 000	599 000	460 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Earnings Before Tax	1 196 000	599 000	460 000
Tax	265 000	132 000	101 000
Net Income	931 000	467 000	358 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	95 000	68 000	32 000
Total Current Assets	3 763 000	1 899 000	800 000
Total Assets	3 859 000	1 967 000	832 000
Total Retained Equity	1 551 000	826 000	358 000
Total Equity	1 587 000	856 000	388 000
Total Long-Term Debt	0	2 000	2 000
Total Current Debt	2 272 000	1 109 000	442 000
Total Equity and Debt	3 859 000	1 967 000	832 000

Cash flow (NOK)	2022	2021	2020
Sales Income	7 428 000	5 258 000	987 000
Other Income	0	0	0
Revenue	7 428 000	5 258 000	987 000
Cost of Goods Sold	675 000	863 000	25 000
Salary Costs	4 571 000	3 424 000	466 000
Depreciation	38 000	13 000	3 000
Impairment	0	0	0
Expenditure	6 231 000	4 660 000	527 000
Operating Profit	1 197 000	599 000	460 000
Financial Income	0	0	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	0	0
Dividends	200 000	0	0
Net Income	931 000	467 000	358 000

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	95 000	44 000	32 000
Total Tangible Assets	95 000	44 000	32 000
Total Fiancial Fixed Assets	0	24 000	0
Total Fixed Assets	95 000	68 000	32 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 277 000	1 063 000	650 000
Total Current Assets	3 763 000	1 899 000	800 000
Total Assets	3 859 000	1 967 000	832 000
Total Equity	1 587 000	856 000	388 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	2 000	2 000
Creditors	71 000	158 000	0
Unpaid Taxes	1 050 000	517 000	263 000
Dividends	200 000	0	0
Other Current Debt	684 000	303 000	79 000
Total Current Debt	2 272 000	1 109 000	442 000
Total Equity and Debt	3 859 000	1 967 000	832 000

Financial indicators	2022	2021	2020
Return on Equity	58,66 %	54,56 %	92,27 %
Debt-to-Equity Ratio	0	0	0,01
Operating Profit Margin	16,11 %	11,39 %	46,61 %
Current Ratio	1,66	1,71	1,81
Quick Ratio	1,66	1,71	1,81
Equity Ratio	0,41	0,44	0,47
Gross Profit Margin	90,91 %	83,59 %	97,47 %