HEYNS FYSIKALSKE INSTITUTT AS

3269 LARVIK

Finances

Share Ownership

Return on Equity

526,73 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 882 000	1 807 000	1 660 000	1 761 000
Net Income	532 000	464 000	441 000	483 000
Total Assets	864 000	826 000	787 000	841 000
Total Equity	101 000	101 000	542 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 882 000	1 807 000	1 660 000	1 761 000
Expenditure	1 201 000	1 211 000	1 094 000	1 142 000
Operating Profit	682 000	595 000	566 000	619 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	682 000	595 000	566 000	620 000
Tax	150 000	131 000	125 000	136 000
Net Income	532 000	464 000	441 000	483 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	59 000	73 000	89 000
Total Current Assets	818 000	767 000	714 000	753 000
Total Assets	864 000	826 000	787 000	841 000
Total Retained Equity	1 000	1 000	442 000	0
Total Equity	101 000	101 000	542 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	763 000	725 000	246 000	741 000
Total Equity and Debt	864 000	826 000	787 000	841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 507 000	1 476 000	1 323 000	1 423 000
Other Income	376 000	330 000	337 000	338 000
Revenue	1 882 000	1 807 000	1 660 000	1 761 000
Cost of Goods Sold	0	0	0	0
Salary Costs	690 000	688 000	591 000	634 000
Depreciation	13 000	13 000	13 000	12 000
Impairment	0	0	0	0
Expenditure	1 201 000	1 211 000	1 094 000	1 142 000
Operating Profit	682 000	595 000	566 000	619 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	532 000	465 000	0	483 000
Net Income	532 000	464 000	441 000	483 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	5 000	6 000	9 000
Real Eastate	2 000	4 000	5 000	7 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	40 000	51 000	62 000	73 000
Total Tangible Assets	42 000	55 000	67 000	80 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 000	59 000	73 000	89 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	789 000	762 000	709 000	747 000
Total Current Assets	818 000	767 000	714 000	753 000
Total Assets	864 000	826 000	787 000	841 000
Total Equity	101 000	101 000	542 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	44 000	43 000	44 000
Dividends	532 000	465 000	0	483 000
Other Current Debt	82 000	86 000	81 000	82 000
Total Current Debt	763 000	725 000	246 000	741 000
Total Equity and Debt	864 000	826 000	787 000	841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	526,73 %	459,41 %	81,37 %	483 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,24 %	32,93 %	34,1 %	35,15 %
Current Ratio	1,07	1,06	2,9	1,02
Quick Ratio	1,07	1,06	2,9	1,02
Equity Ratio	0,12	0,12	0,69	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %