NOROPPGJØR AS

0855 OSLO

Finances

Share Ownership

Return on Equity

605,61 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 924 000	18 712 000	16 297 000	14 299 000
Net Income	2 374 000	4 555 000	4 068 000	3 341 000
Total Assets	6 161 000	9 954 000	9 042 000	7 447 000
Total Equity	392 000	368 000	363 000	365 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 924 000	18 712 000	16 297 000	14 299 000
Expenditure	11 912 000	12 936 000	11 079 000	10 099 000
Operating Profit	3 012 000	5 777 000	5 218 000	4 199 000
Financial Income	44 000	81 000	7 000	116 000
Financial Costs	3 000	8 000	7 000	13 000
Financial Balance	41 000	73 000	0	103 000
Earnings Before Tax	3 053 000	5 850 000	5 218 000	4 302 000
Tax	679 000	1 295 000	1 150 000	961 000
Net Income	2 374 000	4 555 000	4 068 000	3 341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	255 000	116 000	183 000	166 000
Total Current Assets	5 906 000	9 838 000	8 860 000	7 281 000
Total Assets	6 161 000	9 954 000	9 042 000	7 447 000
Total Retained Equity	32 000	8 000	3 000	5 000
Total Equity	392 000	368 000	363 000	365 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 769 000	9 586 000	8 679 000	7 082 000
Total Equity and Debt	6 161 000	9 954 000	9 042 000	7 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 924 000	18 712 000	16 297 000	14 299 000
Other Income	0	0	0	0
Revenue	14 924 000	18 712 000	16 297 000	14 299 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 636 000	10 592 000	8 993 000	8 372 000
Depreciation	105 000	72 000	59 000	29 000
Impairment	0	0	0	0
Expenditure	11 912 000	12 936 000	11 079 000	10 099 000
Operating Profit	3 012 000	5 777 000	5 218 000	4 199 000
Financial Income	44 000	81 000	7 000	116 000
Financial Costs	3 000	8 000	7 000	13 000
Financial Balance	41 000	73 000	0	103 000
Dividends	2 350 000	4 550 000	4 070 000	3 340 000
Net Income	2 374 000	4 555 000	4 068 000	3 341 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	5 000	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	245 000	111 000	183 000	165 000
Total Tangible Assets	245 000	111 000	183 000	165 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	255 000	116 000	183 000	166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 883 000	6 547 000	7 011 000	5 184 000
Total Current Assets	5 906 000	9 838 000	8 860 000	7 281 000
Total Assets	6 161 000	9 954 000	9 042 000	7 447 000
Total Equity	392 000	368 000	363 000	365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	453 000	119 000	362 000	98 000
Unpaid Taxes	560 000	915 000	762 000	770 000
Dividends	2 350 000	4 550 000	4 070 000	3 340 000
Other Current Debt	1 722 000	2 702 000	2 336 000	1 929 000
Total Current Debt	5 769 000	9 586 000	8 679 000	7 082 000
Total Equity and Debt	6 161 000	9 954 000	9 042 000	7 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	605,61 %	1 237,77 %	1 120,66 %	915,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,18 %	30,87 %	32,02 %	29,37 %
Current Ratio	1,02	1,03	1,02	1,03
Quick Ratio	1,02	1,03	1,02	1,03
Equity Ratio	0,06	0,04	0,04	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %