PROPOINT SURVEY AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

87,55 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 073 000	20 091 000	19 976 000	16 135 000
Net Income	3 868 000	2 552 000	3 114 000	2 323 000
Total Assets	12 895 000	9 813 000	9 517 000	7 935 000
Total Equity	4 418 000	3 549 000	2 997 000	2 383 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 073 000	20 091 000	19 976 000	16 135 000
Expenditure	20 109 000	16 815 000	15 981 000	13 158 000
Operating Profit	4 965 000	3 276 000	3 994 000	2 977 000
Financial Income	0	0	1 000	2 000
Financial Costs	5 000	2 000	2 000	1 000
Financial Balance	−5 000	−2 000	−1 000	1 000
Earnings Before Tax	4 960 000	3 274 000	3 994 000	2 978 000
Tax	1 091 000	721 000	879 000	656 000
Net Income	3 868 000	2 552 000	3 114 000	2 323 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	640 000	187 000	187 000	257 000
Total Current Assets	12 255 000	9 626 000	9 330 000	7 678 000
Total Assets	12 895 000	9 813 000	9 517 000	7 935 000
Total Retained Equity	4 318 000	3 449 000	2 897 000	2 283 000
Total Equity	4 418 000	3 549 000	2 997 000	2 383 000
Total Long-Term Debt	139 000	39 000	58 000	82 000
Total Current Debt	8 338 000	6 224 000	6 462 000	5 471 000
Total Equity and Debt	12 895 000	9 813 000	9 517 000	7 935 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 996 000	20 002 000	19 801 000	15 868 000
Other Income	78 000	89 000	175 000	267 000
Revenue	25 073 000	20 091 000	19 976 000	16 135 000
Cost of Goods Sold	2 129 000	2 170 000	1 459 000	209 000
Salary Costs	13 200 000	10 958 000	10 936 000	10 255 000
Depreciation	228 000	106 000	100 000	78 000
Impairment	0	0	0	0
Expenditure	20 109 000	16 815 000	15 981 000	13 158 000
Operating Profit	4 965 000	3 276 000	3 994 000	2 977 000
Financial Income	0	0	1 000	2 000
Financial Costs	5 000	2 000	2 000	1 000
Financial Balance	−5 000	−2 000	−1 000	1 000
Dividends	3 000 000	2 000 000	2 500 000	2 000 000
Net Income	3 868 000	2 552 000	3 114 000	2 323 000

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	640 000	187 000	187 000	257 000
Total Tangible Assets	640 000	187 000	187 000	257 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	640 000	187 000	187 000	257 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 148 000	5 241 000	6 978 000	5 913 000
Total Current Assets	12 255 000	9 626 000	9 330 000	7 678 000
Total Assets	12 895 000	9 813 000	9 517 000	7 935 000
Total Equity	4 418 000	3 549 000	2 997 000	2 383 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	139 000	39 000	58 000	82 000
Creditors	368 000	429 000	159 000	453 000
Unpaid Taxes	2 020 000	1 795 000	1 524 000	1 210 000
Dividends	3 000 000	2 000 000	2 500 000	2 000 000
Other Current Debt	1 844 000	1 261 000	1 376 000	1 134 000
Total Current Debt	8 338 000	6 224 000	6 462 000	5 471 000
Total Equity and Debt	12 895 000	9 813 000	9 517 000	7 935 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,55 %	71,91 %	103,9 %	97,48 %
Debt-to-Equity Ratio	0,03	0,01	0,02	0,03
Operating Profit Margin	19,8 %	16,31 %	19,99 %	18,45 %
Current Ratio	1,47	1,55	1,44	1,4
Quick Ratio	1,47	1,55	1,44	1,4
Equity Ratio	0,34	0,36	0,31	0,3
Gross Profit Margin	91,51 %	89,2 %	92,7 %	98,7 %