SYSTEMTJENESTER AS

0754 OSLO

Finances

Share Ownership

Return on Equity

3 707 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 672 000	15 524 000	15 515 000	14 111 000
Net Income	7 414 000	6 637 000	6 918 000	6 168 000
Total Assets	10 934 000	7 172 000	10 393 000	9 257 000
Total Equity	200 000	200 000	400 000	200 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 672 000	15 524 000	15 515 000	14 111 000
Expenditure	7 187 000	7 020 000	6 661 000	6 227 000
Operating Profit	9 485 000	8 504 000	8 854 000	7 884 000
Financial Income	21 000	4 000	21 000	25 000
Financial Costs	0	0	5 000	1 000
Financial Balance	21 000	4 000	16 000	24 000
Earnings Before Tax	9 505 000	8 509 000	8 871 000	7 908 000
Tax	2 091 000	1 872 000	1 953 000	1 740 000
Net Income	7 414 000	6 637 000	6 918 000	6 168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	19 000	0	0
Total Current Assets	10 921 000	7 153 000	10 393 000	9 257 000
Total Assets	10 934 000	7 172 000	10 393 000	9 257 000
Total Retained Equity	0	0	200 000	0
Total Equity	200 000	200 000	400 000	200 000
Total Long-Term Debt	3 000	1 000	0	0
Total Current Debt	10 731 000	6 971 000	9 992 000	9 056 000
Total Equity and Debt	10 934 000	7 172 000	10 393 000	9 257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 672 000	15 524 000	15 515 000	14 111 000
Other Income	0	0	0	0
Revenue	16 672 000	15 524 000	15 515 000	14 111 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 749 000	6 577 000	6 215 000	5 794 000
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	7 187 000	7 020 000	6 661 000	6 227 000
Operating Profit	9 485 000	8 504 000	8 854 000	7 884 000
Financial Income	21 000	4 000	21 000	25 000
Financial Costs	0	0	5 000	1 000
Financial Balance	21 000	4 000	16 000	24 000
Dividends	7 414 000	6 837 000	6 718 000	6 168 000
Net Income	7 414 000	6 637 000	6 918 000	6 168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	19 000	0	0
Total Tangible Assets	13 000	19 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 000	19 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 061 000	2 849 000	5 796 000	4 838 000
Total Current Assets	10 921 000	7 153 000	10 393 000	9 257 000
Total Assets	10 934 000	7 172 000	10 393 000	9 257 000
Total Equity	200 000	200 000	400 000	200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	1 000	0	0
Creditors	3 000	5 000	7 000	33 000
Unpaid Taxes	1 224 000	1 258 000	1 315 000	1 115 000
Dividends	7 414 000	6 837 000	6 718 000	6 168 000
Other Current Debt	0	0	6 718 000	6 168 000
Total Current Debt	10 731 000	6 971 000	9 992 000	9 056 000
Total Equity and Debt	10 934 000	7 172 000	10 393 000	9 257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 707 %	3 318,5 %	1 729,5 %	3 084 %
Debt-to-Equity Ratio	0,02	0,01	0	0
Operating Profit Margin	56,89 %	54,78 %	57,07 %	55,87 %
Current Ratio	1,02	1,03	1,04	1,02
Quick Ratio	1,02	1,03	1,04	1,02
Equity Ratio	0,02	0,03	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %