SUPEROFFICE NORGE AS

0167 OSLO

Finances

Share Ownership

Return on Equity

2 405,79 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	221 977 000	193 564 000	183 756 000	180 379 000
Net Income	10 393 000	8 105 000	7 363 000	9 353 000
Total Assets	126 429 000	114 107 000	76 204 000	67 729 000
Total Equity	432 000	608 000	664 000	4 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	221 977 000	193 564 000	183 756 000	180 379 000
Expenditure	213 100 000	185 821 000	176 630 000	171 370 000
Operating Profit	8 877 000	7 743 000	7 126 000	9 009 000
Financial Income	4 708 000	2 943 000	3 394 000	3 642 000
Financial Costs	222 000	264 000	1 056 000	625 000
Financial Balance	4 486 000	2 679 000	2 338 000	3 017 000
Earnings Before Tax	13 363 000	10 422 000	9 464 000	12 026 000
Tax	2 970 000	2 317 000	2 101 000	2 673 000
Net Income	10 393 000	8 105 000	7 363 000	9 353 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	459 000	513 000	385 000	488 000
Total Current Assets	125 970 000	113 594 000	75 819 000	67 241 000
Total Assets	126 429 000	114 107 000	76 204 000	67 729 000
Total Retained Equity	−3 947 000	−3 771 000	−3 715 000	−378 000
Total Equity	432 000	608 000	664 000	4 001 000
Total Long-Term Debt	2 000	2 000	0	0
Total Current Debt	125 995 000	113 497 000	75 540 000	63 728 000
Total Equity and Debt	126 429 000	114 107 000	76 204 000	67 729 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	221 977 000	193 564 000	183 756 000	180 379 000
Other Income	0	0	0	0
Revenue	221 977 000	193 564 000	183 756 000	180 379 000
Cost of Goods Sold	160 844 000	133 234 000	29 108 000	28 594 000
Salary Costs	42 706 000	43 708 000	35 737 000	34 471 000
Depreciation	273 000	210 000	258 000	215 000
Impairment	0	0	0	0
Expenditure	213 100 000	185 821 000	176 630 000	171 370 000
Operating Profit	8 877 000	7 743 000	7 126 000	9 009 000
Financial Income	4 708 000	2 943 000	3 394 000	3 642 000
Financial Costs	222 000	264 000	1 056 000	625 000
Financial Balance	4 486 000	2 679 000	2 338 000	3 017 000
Dividends	0	0	0	0
Net Income	10 393 000	8 105 000	7 363 000	9 353 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	0	13 000	55 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	448 000	513 000	372 000	433 000
Total Tangible Assets	448 000	513 000	372 000	433 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	459 000	513 000	385 000	488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 134 000	0	2 602 000	289 000
Total Current Assets	125 970 000	113 594 000	75 819 000	67 241 000
Total Assets	126 429 000	114 107 000	76 204 000	67 729 000
Total Equity	432 000	608 000	664 000	4 001 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	0	0
Creditors	4 550 000	5 202 000	2 636 000	4 319 000
Unpaid Taxes	11 761 000	10 757 000	7 796 000	6 677 000
Dividends	0	0	0	0
Other Current Debt	109 684 000	97 538 000	65 108 000	52 732 000
Total Current Debt	125 995 000	113 497 000	75 540 000	63 728 000
Total Equity and Debt	126 429 000	114 107 000	76 204 000	67 729 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 405,79 %	1 333,06 %	1 108,89 %	233,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4 %	4 %	3,88 %	4,99 %
Current Ratio	1	1	1	1,06
Quick Ratio	1	1	1	1,06
Equity Ratio	0	0,01	0,01	0,06
Gross Profit Margin	27,54 %	31,17 %	84,16 %	84,15 %