STADION FYSIKALSKE INSTITUTT AS

0491 OSLO

Finances

Share Ownership

Return on Equity

9,09 %

Current Ratio

2,7

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 547 000	3 169 000	3 430 000	4 130 000
Net Income	108 000	101 000	433 000	470 000
Total Assets	1 931 000	1 560 000	1 647 000	1 642 000
Total Equity	1 188 000	1 081 000	980 000	746 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 547 000	3 169 000	3 430 000	4 130 000
Expenditure	3 410 000	3 039 000	2 842 000	3 570 000
Operating Profit	137 000	129 000	588 000	560 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	1 000	0	0	1 000
Financial Balance	1 000	1 000	2 000	1 000
Earnings Before Tax	138 000	129 000	589 000	561 000
Tax	0	130 000	156 000	91 000
Net Income	108 000	101 000	433 000	470 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	271 000	244 000	243 000	0
Total Current Assets	1 660 000	1 316 000	1 404 000	1 642 000
Total Assets	1 931 000	1 560 000	1 647 000	1 642 000
Total Retained Equity	1 088 000	981 000	880 000	646 000
Total Equity	1 188 000	1 081 000	980 000	746 000
Total Long-Term Debt	128 000	97 000	199 000	65 000
Total Current Debt	615 000	382 000	468 000	831 000
Total Equity and Debt	1 931 000	1 560 000	1 647 000	1 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	891 000	3 169 000	3 430 000	4 127 000
Other Income	2 656 000	0	0	3 000
Revenue	3 547 000	3 169 000	3 430 000	4 130 000
Cost of Goods Sold	81 000	92 000	203 000	16 000
Salary Costs	1 011 000	1 181 000	1 082 000	1 267 000
Depreciation	0	0	0	21 000
Impairment	0	0	0	0
Expenditure	3 410 000	3 039 000	2 842 000	3 570 000
Operating Profit	137 000	129 000	588 000	560 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	1 000	0	0	1 000
Financial Balance	1 000	1 000	2 000	1 000
Dividends	0	0	0	400 000
Net Income	108 000	101 000	433 000	470 000

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	26 000	0	0	0
Total Tangible Assets	26 000	0	0	0
Total Fiancial Fixed Assets	245 000	244 000	243 000	0
Total Fixed Assets	271 000	244 000	243 000	0
Stock	0	0	0	0
Total Investments	0	99 000	0	0
Cash, Bank	896 000	849 000	755 000	1 214 000
Total Current Assets	1 660 000	1 316 000	1 404 000	1 642 000
Total Assets	1 931 000	1 560 000	1 647 000	1 642 000
Total Equity	1 188 000	1 081 000	980 000	746 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	128 000	97 000	199 000	65 000
Creditors	257 000	44 000	14 000	160 000
Unpaid Taxes	54 000	55 000	68 000	86 000
Dividends	0	0	0	400 000
Other Current Debt	304 000	152 000	164 000	185 000
Total Current Debt	615 000	382 000	468 000	831 000
Total Equity and Debt	1 931 000	1 560 000	1 647 000	1 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,09 %	9,34 %	44,18 %	63 %
Debt-to-Equity Ratio	0,11	0,09	0,2	0,09
Operating Profit Margin	3,86 %	4,07 %	17,14 %	13,56 %
Current Ratio	2,7	3,45	3	1,98
Quick Ratio	2,7	3,45	3	1,98
Equity Ratio	0,62	0,69	0,6	0,45
Gross Profit Margin	97,72 %	97,1 %	94,08 %	99,61 %