AS DOCUMENTA

0851 OSLO

Finances

Share Ownership

Return on Equity

11,55 %

Current Ratio

15,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 886 000	1 791 000	1 762 000	1 812 000
Net Income	802 000	767 000	772 000	833 000
Total Assets	7 435 000	6 603 000	5 821 000	5 078 000
Total Equity	6 942 000	6 140 000	5 374 000	4 602 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 886 000	1 791 000	1 762 000	1 812 000
Expenditure	941 000	838 000	811 000	795 000
Operating Profit	944 000	952 000	950 000	1 017 000
Financial Income	84 000	30 000	40 000	51 000
Financial Costs	0	0	0	0
Financial Balance	84 000	30 000	40 000	51 000
Earnings Before Tax	1 028 000	983 000	989 000	1 067 000
Tax	226 000	216 000	218 000	235 000
Net Income	802 000	767 000	772 000	833 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 435 000	6 603 000	5 821 000	5 078 000
Total Assets	7 435 000	6 603 000	5 821 000	5 078 000
Total Retained Equity	6 840 000	6 038 000	5 272 000	4 500 000
Total Equity	6 942 000	6 140 000	5 374 000	4 602 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	493 000	463 000	447 000	476 000
Total Equity and Debt	7 435 000	6 603 000	5 821 000	5 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 886 000	1 791 000	1 762 000	1 812 000
Other Income	0	0	0	0
Revenue	1 886 000	1 791 000	1 762 000	1 812 000
Cost of Goods Sold	0	0	0	0
Salary Costs	835 000	736 000	712 000	685 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	941 000	838 000	811 000	795 000
Operating Profit	944 000	952 000	950 000	1 017 000
Financial Income	84 000	30 000	40 000	51 000
Financial Costs	0	0	0	0
Financial Balance	84 000	30 000	40 000	51 000
Dividends	0	0	0	0
Net Income	802 000	767 000	772 000	833 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 138 000	6 315 000	5 523 000	4 801 000
Total Current Assets	7 435 000	6 603 000	5 821 000	5 078 000
Total Assets	7 435 000	6 603 000	5 821 000	5 078 000
Total Equity	6 942 000	6 140 000	5 374 000	4 602 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	164 000	155 000	140 000	155 000
Dividends	0	0	0	0
Other Current Debt	103 000	92 000	89 000	86 000
Total Current Debt	493 000	463 000	447 000	476 000
Total Equity and Debt	7 435 000	6 603 000	5 821 000	5 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,55 %	12,49 %	14,37 %	18,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,05 %	53,15 %	53,92 %	56,13 %
Current Ratio	15,08	14,26	13,02	10,67
Quick Ratio	15,08	14,26	13,02	10,67
Equity Ratio	0,93	0,93	0,92	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %