SCHIØTZ OPPMÅLING AS

1410 KOLBOTN

Finances

Return on Equity

53,6 %

Current Ratio

2,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 884 000	1 647 000	1 801 000	1 744 000
Net Income	298 000	139 000	325 000	232 000
Total Assets	908 000	909 000	953 000	859 000
Total Equity	556 000	258 000	469 000	295 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 884 000	1 647 000	1 801 000	1 744 000
Expenditure	1 520 000	1 495 000	1 412 000	1 457 000
Operating Profit	364 000	153 000	389 000	287 000
Financial Income	18 000	25 000	22 000	13 000
Financial Costs	0	0	0	0
Financial Balance	18 000	25 000	22 000	13 000
Earnings Before Tax	382 000	177 000	411 000	300 000
Tax	84 000	39 000	86 000	68 000
Net Income	298 000	139 000	325 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 000	137 000	199 000	261 000
Total Current Assets	823 000	772 000	755 000	599 000
Total Assets	908 000	909 000	953 000	859 000
Total Retained Equity	456 000	158 000	369 000	195 000
Total Equity	556 000	258 000	469 000	295 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	352 000	651 000	484 000	565 000
Total Equity and Debt	908 000	909 000	953 000	859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 884 000	1 647 000	1 801 000	1 744 000
Other Income	0	0	0	0
Revenue	1 884 000	1 647 000	1 801 000	1 744 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 222 000	1 218 000	1 188 000	1 176 000
Depreciation	52 000	62 000	62 000	96 000
Impairment	0	0	0	0
Expenditure	1 520 000	1 495 000	1 412 000	1 457 000
Operating Profit	364 000	153 000	389 000	287 000
Financial Income	18 000	25 000	22 000	13 000
Financial Costs	0	0	0	0
Financial Balance	18 000	25 000	22 000	13 000
Dividends	0	350 000	150 000	150 000
Net Income	298 000	139 000	325 000	232 000

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	6 000	58 000	120 000	182 000
Total Tangible Assets	6 000	58 000	120 000	182 000
Total Fiancial Fixed Assets	79 000	79 000	79 000	79 000
Total Fixed Assets	85 000	137 000	199 000	261 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	757 000	606 000	606 000	417 000
Total Current Assets	823 000	772 000	755 000	599 000
Total Assets	908 000	909 000	953 000	859 000
Total Equity	556 000	258 000	469 000	295 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	6 000	0	2 000
Unpaid Taxes	141 000	158 000	157 000	155 000
Dividends	0	350 000	150 000	150 000
Other Current Debt	125 000	449 000	90 000	190 000
Total Current Debt	352 000	651 000	484 000	565 000
Total Equity and Debt	908 000	909 000	953 000	859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,6 %	53,88 %	69,3 %	78,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,32 %	9,29 %	21,6 %	16,46 %
Current Ratio	2,34	1,19	1,56	1,06
Quick Ratio	2,34	1,19	1,56	1,06
Equity Ratio	0,61	0,28	0,49	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %