ENTAS AS

0194 OSLO

Finances

Share Ownership

Return on Equity

507,59 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 783 000	25 205 000	20 874 000	28 731 000
Net Income	3 680 000	2 478 000	1 561 000	1 358 000
Total Assets	7 742 000	9 560 000	7 511 000	6 909 000
Total Equity	725 000	545 000	968 000	1 907 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 783 000	25 205 000	20 874 000	28 731 000
Expenditure	27 037 000	22 001 000	19 020 000	26 876 000
Operating Profit	4 746 000	3 205 000	1 854 000	1 856 000
Financial Income	0	0	0	4 000
Financial Costs	7 000	0	0	1 000
Financial Balance	−7 000	0	0	3 000
Earnings Before Tax	4 738 000	3 205 000	1 854 000	1 859 000
Tax	1 057 000	727 000	292 000	501 000
Net Income	3 680 000	2 478 000	1 561 000	1 358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	56 000	1 035 000	1 243 000
Total Current Assets	7 697 000	9 505 000	6 475 000	5 667 000
Total Assets	7 742 000	9 560 000	7 511 000	6 909 000
Total Retained Equity	625 000	445 000	868 000	1 807 000
Total Equity	725 000	545 000	968 000	1 907 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 016 000	9 015 000	6 542 000	5 002 000
Total Equity and Debt	7 742 000	9 560 000	7 511 000	6 909 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 783 000	25 205 000	20 838 000	28 731 000
Other Income	0	0	36 000	0
Revenue	31 783 000	25 205 000	20 874 000	28 731 000
Cost of Goods Sold	0	0	0	0
Salary Costs	24 494 000	19 308 000	16 233 000	23 226 000
Depreciation	11 000	14 000	207 000	207 000
Impairment	0	0	0	0
Expenditure	27 037 000	22 001 000	19 020 000	26 876 000
Operating Profit	4 746 000	3 205 000	1 854 000	1 856 000
Financial Income	0	0	0	4 000
Financial Costs	7 000	0	0	1 000
Financial Balance	−7 000	0	0	3 000
Dividends	3 500 000	2 200 000	2 500 000	0
Net Income	3 680 000	2 478 000	1 561 000	1 358 000

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	45 000	56 000	1 035 000	1 243 000
Total Tangible Assets	45 000	56 000	1 035 000	1 243 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	56 000	1 035 000	1 243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 780 000	5 782 000	3 881 000	2 949 000
Total Current Assets	7 697 000	9 505 000	6 475 000	5 667 000
Total Assets	7 742 000	9 560 000	7 511 000	6 909 000
Total Equity	725 000	545 000	968 000	1 907 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	65 000	36 000	0	3 000
Unpaid Taxes	2 734 000	3 185 000	2 292 000	1 700 000
Dividends	3 500 000	2 200 000	2 500 000	0
Other Current Debt	3 161 000	2 867 000	3 958 000	2 799 000
Total Current Debt	7 016 000	9 015 000	6 542 000	5 002 000
Total Equity and Debt	7 742 000	9 560 000	7 511 000	6 909 000

Financial indicators	2022	2021	2020	2019
Return on Equity	507,59 %	454,68 %	161,26 %	71,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,93 %	12,72 %	8,88 %	6,46 %
Current Ratio	1,1	1,05	0,99	1,13
Quick Ratio	1,1	1,05	0,99	1,13
Equity Ratio	0,09	0,06	0,13	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %