KEYMIND COMPUTING AS

0349 OSLO

Finances

Share Ownership

Return on Equity

264,49 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 842 000	3 842 000	3 842 000	3 842 000
Net Income	1 013 000	1 311 000	1 589 000	1 445 000
Total Assets	2 370 000	2 673 000	2 741 000	2 720 000
Total Equity	383 000	370 000	515 000	426 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 842 000	3 842 000	3 842 000	3 842 000
Expenditure	2 550 000	2 225 000	1 914 000	2 109 000
Operating Profit	1 292 000	1 618 000	1 928 000	1 733 000
Financial Income	7 000	8 000	11 000	7 000
Financial Costs	1 000	0	0	1 000
Financial Balance	6 000	8 000	11 000	6 000
Earnings Before Tax	1 298 000	1 625 000	1 939 000	1 739 000
Tax	285 000	314 000	350 000	294 000
Net Income	1 013 000	1 311 000	1 589 000	1 445 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	591 000	752 000	376 000	383 000
Total Current Assets	1 779 000	1 921 000	2 364 000	2 337 000
Total Assets	2 370 000	2 673 000	2 741 000	2 720 000
Total Retained Equity	13 000	0	89 000	0
Total Equity	383 000	370 000	515 000	426 000
Total Long-Term Debt	38 000	50 000	38 000	40 000
Total Current Debt	1 949 000	2 253 000	2 187 000	2 254 000
Total Equity and Debt	2 370 000	2 673 000	2 741 000	2 720 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 842 000	3 842 000	3 842 000	3 842 000
Other Income	0	0	0	0
Revenue	3 842 000	3 842 000	3 842 000	3 842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 873 000	1 710 000	1 457 000	1 529 000
Depreciation	178 000	105 000	64 000	62 000
Impairment	0	0	0	0
Expenditure	2 550 000	2 225 000	1 914 000	2 109 000
Operating Profit	1 292 000	1 618 000	1 928 000	1 733 000
Financial Income	7 000	8 000	11 000	7 000
Financial Costs	1 000	0	0	1 000
Financial Balance	6 000	8 000	11 000	6 000
Dividends	1 000 000	1 456 000	1 500 000	1 500 000
Net Income	1 013 000	1 311 000	1 589 000	1 445 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	575 000	752 000	376 000	383 000
Total Tangible Assets	591 000	752 000	376 000	383 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	591 000	752 000	376 000	383 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 688 000	1 902 000	2 344 000	279 000
Total Current Assets	1 779 000	1 921 000	2 364 000	2 337 000
Total Assets	2 370 000	2 673 000	2 741 000	2 720 000
Total Equity	383 000	370 000	515 000	426 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 000	50 000	38 000	40 000
Creditors	0	33 000	1 000	20 000
Unpaid Taxes	483 000	489 000	506 000	508 000
Dividends	1 000 000	1 456 000	1 500 000	1 500 000
Other Current Debt	169 000	169 000	175 000	227 000
Total Current Debt	1 949 000	2 253 000	2 187 000	2 254 000
Total Equity and Debt	2 370 000	2 673 000	2 741 000	2 720 000

Financial indicators	2022	2021	2020	2019
Return on Equity	264,49 %	354,32 %	308,54 %	339,2 %
Debt-to-Equity Ratio	0,1	0,14	0,07	0,09
Operating Profit Margin	33,63 %	42,11 %	50,18 %	45,11 %
Current Ratio	0,91	0,85	1,08	1,04
Quick Ratio	0,91	0,85	1,08	1,04
Equity Ratio	0,16	0,14	0,19	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %