APROPOS INTERNETT AS

2317 HAMAR

Finances

Return on Equity

213,82 %

Current Ratio

0,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 140 000	17 595 000	14 961 000	14 533 000
Net Income	6 607 000	3 894 000	1 773 000	1 329 000
Total Assets	23 435 000	20 510 000	13 443 000	8 528 000
Total Equity	3 090 000	3 918 000	2 929 000	2 547 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 140 000	17 595 000	14 961 000	14 533 000
Expenditure	11 786 000	12 903 000	12 829 000	12 856 000
Operating Profit	8 355 000	4 692 000	2 131 000	1 678 000
Financial Income	41 000	16 000	43 000	62 000
Financial Costs	6 000	30 000	42 000	51 000
Financial Balance	35 000	−14 000	1 000	11 000
Earnings Before Tax	8 390 000	4 678 000	2 132 000	1 689 000
Tax	1 783 000	785 000	359 000	360 000
Net Income	6 607 000	3 894 000	1 773 000	1 329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 325 000	6 165 000	1 847 000	1 868 000
Total Current Assets	13 109 000	14 345 000	11 596 000	6 660 000
Total Assets	23 435 000	20 510 000	13 443 000	8 528 000
Total Retained Equity	2 524 000	3 352 000	2 363 000	1 981 000
Total Equity	3 090 000	3 918 000	2 929 000	2 547 000
Total Long-Term Debt	0	0	382 000	719 000
Total Current Debt	20 344 000	16 592 000	10 132 000	5 263 000
Total Equity and Debt	23 435 000	20 510 000	13 443 000	8 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 978 000	17 595 000	14 946 000	14 533 000
Other Income	162 000	0	15 000	0
Revenue	20 140 000	17 595 000	14 961 000	14 533 000
Cost of Goods Sold	2 787 000	2 760 000	2 127 000	1 723 000
Salary Costs	5 578 000	7 936 000	8 498 000	9 166 000
Depreciation	1 619 000	439 000	442 000	351 000
Impairment	0	0	0	0
Expenditure	11 786 000	12 903 000	12 829 000	12 856 000
Operating Profit	8 355 000	4 692 000	2 131 000	1 678 000
Financial Income	41 000	16 000	43 000	62 000
Financial Costs	6 000	30 000	42 000	51 000
Financial Balance	35 000	−14 000	1 000	11 000
Dividends	0	0	0	1 450 000
Net Income	6 607 000	3 894 000	1 773 000	1 329 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 074 000	5 508 000	884 000	595 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	151 000	0	0	0
Fixtures	100 000	657 000	963 000	1 273 000
Total Tangible Assets	251 000	657 000	963 000	1 273 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 325 000	6 165 000	1 847 000	1 868 000
Stock	0	0	0	0
Total Investments	12 000	12 000	12 000	12 000
Cash, Bank	7 454 000	7 332 000	6 729 000	4 744 000
Total Current Assets	13 109 000	14 345 000	11 596 000	6 660 000
Total Assets	23 435 000	20 510 000	13 443 000	8 528 000
Total Equity	3 090 000	3 918 000	2 929 000	2 547 000
Short-Term Group Debt	9 218 000	3 725 000	1 782 000	1 000
Total Long-Term Debt	0	0	382 000	719 000
Creditors	799 000	1 479 000	1 411 000	1 395 000
Unpaid Taxes	1 281 000	1 006 000	1 842 000	818 000
Dividends	0	0	0	1 450 000
Other Current Debt	9 047 000	10 383 000	5 097 000	1 307 000
Total Current Debt	20 344 000	16 592 000	10 132 000	5 263 000
Total Equity and Debt	23 435 000	20 510 000	13 443 000	8 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	213,82 %	99,39 %	60,53 %	52,18 %
Debt-to-Equity Ratio	0	0	0,13	0,28
Operating Profit Margin	41,48 %	26,67 %	14,24 %	11,55 %
Current Ratio	0,64	0,86	1,14	1,27
Quick Ratio	0,64	0,86	1,14	1,27
Equity Ratio	0,13	0,19	0,22	0,3
Gross Profit Margin	86,16 %	84,31 %	85,78 %	88,14 %